As of 2024-12-12, the Intrinsic Value of Goodness Growth Holdings Inc (GDNS.CN) is
0.77 CAD. This GDNS.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.50 CAD, the upside of Goodness Growth Holdings Inc is
56.00%.
The range of the Intrinsic Value is 0.25 - 2.47 CAD
GDNS.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.25 - 2.47 |
0.77 |
56.0% |
| DCF (Growth 10y) |
1.52 - 7.45 |
2.90 |
485.6% |
| DCF (EBITDA 5y) |
2.36 - 3.86 |
3.06 |
519.2% |
| DCF (EBITDA 10y) |
3.35 - 6.85 |
4.85 |
879.1% |
| Fair Value |
-1.18 - -1.18 |
-1.18 |
-338.33% |
| P/E |
(5.87) - (6.94) |
(6.40) |
-1392.9% |
| EV/EBITDA |
1.34 - 5.80 |
2.98 |
501.7% |
| EPV |
(1.71) - (2.60) |
(2.16) |
-535.4% |
| DDM - Stable |
(1.92) - (7.26) |
(4.59) |
-1027.4% |
| DDM - Multi |
(2.45) - (7.57) |
(3.75) |
-856.9% |
GDNS.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
70.85 |
| Beta |
2.37 |
| Outstanding shares (mil) |
143.13 |
| Enterprise Value (mil) |
181.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.77% |
| Cost of Debt |
14.21% |
| WACC |
9.68% |