CANN.CN
Heritage Cannabis Holdings Corp
Price:  
0.01 
CAD
Volume:  
469,844.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CANN.CN Intrinsic Value

-1,641.60 %
Upside

Is CANN.CN undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Heritage Cannabis Holdings Corp (CANN.CN) is (0.08) CAD. This CANN.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 CAD, the upside of Heritage Cannabis Holdings Corp is -1,641.60%. This means that CANN.CN is overvalued by 1,641.60%.

The range of the Intrinsic Value is (5.89) - (0.04) CAD

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.01 CAD
Stock Price
(0.08) CAD
Intrinsic Value
Intrinsic Value Details

CANN.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (5.89) - (0.04) (0.08) -1641.6%
DCF (Growth 10y) (0.04) - (12.58) (0.08) -1757.6%
DCF (EBITDA 5y) (0.04) - (0.47) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.04) - (1.18) (1,234.50) -123450.0%
Fair Value -0.09 - -0.09 -0.09 -1,998.02%
P/E (0.33) - (0.34) (0.35) -7008.8%
EV/EBITDA (0.02) - (0.05) (0.03) -607.0%
EPV (0.01) - (0.13) (0.07) -1443.2%
DDM - Stable (0.16) - (1.94) (1.05) -21077.0%
DDM - Multi (0.39) - (3.94) (0.73) -14659.3%

CANN.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5.29
Beta 4.40
Outstanding shares (mil) 1,058.74
Enterprise Value (mil) 10.73
Market risk premium 5.10%
Cost of Equity 8.56%
Cost of Debt 157.19%
WACC 92.95%