What is the intrinsic value of GDNS.CN?

As of 2025-07-06, the Intrinsic Value of Goodness Growth Holdings Inc (GDNS.CN) is 0.78 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 57.20%.

The range of the Intrinsic Value is 0.25 - 2.48 CAD

Is GDNS.CN undervalued or overvalued?

Based on its market price of 0.50 CAD and our intrinsic valuation, Goodness Growth Holdings Inc (GDNS.CN) is undervalued by 57.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.25 - 2.48	0.78	57.2%
DCF (Growth 10y)	1.54 - 7.49	2.93	492.0%
DCF (EBITDA 5y)	1.78 - 4.14	2.86	478.6%
DCF (EBITDA 10y)	2.70 - 7.19	4.55	819.3%
Fair Value	-1.14 - -1.14	-1.14	-330.28%
P/E	(4.15) - (4.24)	(4.40)	-988.9%
EV/EBITDA	0.91 - 3.81	2.53	411.7%
EPV	(1.75) - (2.64)	(2.19)	-542.7%
DDM - Stable	(1.94) - (7.15)	(4.55)	-1018.5%
DDM - Multi	(2.48) - (7.43)	(3.76)	-859.7%