The Discounted Cash Flow (DCF) valuation of Grown Rogue International Inc (GRIN.CN) is (0.04) CAD. With the latest stock price at 0.92 CAD, the upside of Grown Rogue International Inc based on DCF is -104.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.1% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.40) - (0.01) | (0.04) |
| Upside | -143.5% - -101.4% | -104.0% |