Is FONE.CN undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Flower One Holdings Inc (FONE.CN) is 272.20 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 5,443,844.60%. This means that FONE.CN is undervalued by 5,443,844.60%.

The range of the Intrinsic Value is 144.38 - 401.08 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(21,337.26) - (2,463.23)	(4,322.21)	-86444360.8%
DCF (Growth 10y)	(4,857.69) - (40,418.87)	(8,361.77)	-167235540.0%
DCF (EBITDA 5y)	144.38 - 401.08	272.20	5443844.6%
DCF (EBITDA 10y)	610.98 - 1,539.50	1,071.21	21424104.3%
Fair Value	-0.21 - -0.21	-0.21	-4,316.83%
P/E	(0.31) - (0.46)	(0.38)	-7753.5%
EV/EBITDA	(0.47) - 89.02	40.69	813674.9%
EPV	(2.35) - (2.42)	(2.38)	-47783.9%
DDM - Stable	(0.12) - (0.58)	(0.35)	-7113.9%
DDM - Multi	(0.77) - (3.54)	(1.34)	-26938.6%