What is the intrinsic value of FONE.CN?

As of 2025-07-11, the Intrinsic Value of Flower One Holdings Inc (FONE.CN) is 56.49 CAD. This FONE.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.01 CAD, the upside of Flower One Holdings Inc is 1,129,654.70%.

The range of the Intrinsic Value is 3.89 - 120.63 CAD

Is FONE.CN undervalued or overvalued?

Based on its market price of 0.01 CAD and our intrinsic valuation, Flower One Holdings Inc (FONE.CN) is undervalued by 1,129,654.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(20,120.85) - (2,116.70)	(3,742.09)	-74841994.7%
DCF (Growth 10y)	(4,152.82) - (37,898.89)	(7,201.49)	-144029937.8%
DCF (EBITDA 5y)	3.89 - 120.63	56.49	1129654.7%
DCF (EBITDA 10y)	102.64 - 524.21	291.47	5829369.2%
Fair Value	-0.20 - -0.20	-0.20	-4,092.33%
P/E	(0.28) - (0.37)	(0.33)	-6687.3%
EV/EBITDA	(0.39) - 70.66	32.58	651445.8%
EPV	(2.14) - (2.25)	(2.19)	-43981.1%
DDM - Stable	(0.08) - (0.29)	(0.18)	-3743.7%
DDM - Multi	(0.43) - (1.56)	(0.71)	-14352.0%