As of 2024-12-13, the Intrinsic Value of 4Front Ventures Corp (FFNT.CN) is
0.24 CAD. This FFNT.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 0.03 CAD, the upside of 4Front Ventures Corp is
842.60%.
The range of the Intrinsic Value is 0.24 - 1.32 CAD
FFNT.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(19.69) - (3.40) |
(5.67) |
-22774.3% |
| DCF (Growth 10y) |
(4.62) - (25.50) |
(7.53) |
-30207.8% |
| DCF (EBITDA 5y) |
(0.18) - (0.04) |
(1,747.81) |
-123450.0% |
| DCF (EBITDA 10y) |
0.24 - 1.32 |
0.24 |
842.6% |
| Fair Value |
-0.71 - -0.71 |
-0.71 |
-2,953.54% |
| P/E |
(0.96) - (1.40) |
(1.18) |
-4820.2% |
| EV/EBITDA |
(0.64) - (1.26) |
(0.62) |
-2598.6% |
| EPV |
(0.35) - (0.34) |
(0.35) |
-1481.0% |
| DDM - Stable |
(2.31) - (19.82) |
(11.06) |
-44353.8% |
| DDM - Multi |
(1.08) - (7.29) |
(1.89) |
-7665.4% |
FFNT.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27.42 |
| Beta |
-0.89 |
| Outstanding shares (mil) |
1,096.72 |
| Enterprise Value (mil) |
119.37 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.78% |
| Cost of Debt |
6.67% |
| WACC |
4.61% |