Is GDNS.CN undervalued or overvalued?

As of 2025-03-17, 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%. This means that GDNS.CN is undervalued by 57.20%.

The range of the Intrinsic Value is 0.25 - 2.48 CAD

	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)	2.06 - 3.84	2.65	434.7%
DCF (EBITDA 10y)	3.04 - 6.82	4.33	774.7%
Fair Value	-1.20 - -1.20	-1.20	-341.96%
P/E	(4.22) - (4.73)	(4.59)	-1027.9%
EV/EBITDA	1.10 - 3.99	2.43	390.6%
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%