CL.CN
Cresco Labs Inc
Price:  
0.89 
CAD
Volume:  
407,700.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CL.CN Intrinsic Value

160.50 %
Upside

What is the intrinsic value of CL.CN?

As of 2025-04-19, the Intrinsic Value of Cresco Labs Inc (CL.CN) is 2.32 CAD. This CL.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.89 CAD, the upside of Cresco Labs Inc is 160.50%.

The range of the Intrinsic Value is 0.72 - 12.96 CAD

Is CL.CN undervalued or overvalued?

Based on its market price of 0.89 CAD and our intrinsic valuation, Cresco Labs Inc (CL.CN) is undervalued by 160.50%.

0.89 CAD
Stock Price
2.32 CAD
Intrinsic Value
Intrinsic Value Details

CL.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.72 - 12.96 2.32 160.5%
DCF (Growth 10y) 1.16 - 15.08 3.01 238.1%
DCF (EBITDA 5y) 2.30 - 6.61 4.07 356.8%
DCF (EBITDA 10y) 2.25 - 7.79 4.33 386.3%
Fair Value -1.16 - -1.16 -1.16 -230.59%
P/E (3.79) - 0.38 (1.87) -309.6%
EV/EBITDA 1.45 - 4.77 3.25 265.2%
EPV (0.25) - 1.09 0.42 -52.8%
DDM - Stable (2.51) - (13.35) (7.93) -990.9%
DDM - Multi 1.42 - 6.09 2.33 161.8%

CL.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 394.70
Beta 2.18
Outstanding shares (mil) 443.48
Enterprise Value (mil) 1,090.03
Market risk premium 5.10%
Cost of Equity 8.03%
Cost of Debt 14.47%
WACC 9.85%