The Discounted Cash Flow (DCF) valuation of EarthRenew Inc (ERTH.CN) is (0.10) CAD. With the latest stock price at 0.04 CAD, the upside of EarthRenew Inc based on DCF is -360.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.8% | 5.7% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.6% |
| Fair Price | (0.75) - (0.06) | (0.10) |
| Upside | -1979.7% - -253.2% | -360.1% |