The Discounted Cash Flow (DCF) valuation of Delta 9 Cannabis Inc (DN.TO) is (3.14) CAD. With the latest stock price at 0.01 CAD, the upside of Delta 9 Cannabis Inc based on DCF is -31526.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.0% - 5.4% | 4.2% |
| Long-term Growth Rate | 2.0% - 2.8% | 2.4% |
| Fair Price | (20.04) - (1.90) | (3.14) |
| Upside | -200481.5% - -19112.4% | -31526.1% |