Is GRIN.CN undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Grown Rogue International Inc (GRIN.CN) is 0.12 CAD. This GRIN.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.75 CAD, the upside of Grown Rogue International Inc is -84.00%. This means that GRIN.CN is overvalued by 84.00%.

The range of the Intrinsic Value is 0.06 - 0.19 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.79) - (0.06)	(0.11)	-114.1%
DCF (Growth 10y)	(0.02) - (0.07)	(0.03)	-103.6%
DCF (EBITDA 5y)	0.06 - 0.19	0.12	-84.0%
DCF (EBITDA 10y)	0.09 - 0.30	0.19	-74.9%
Fair Value	-2.00 - -2.00	-2.00	-367.16%
P/E	(0.24) - 0.20	(0.12)	-116.1%
EV/EBITDA	0.07 - 0.37	0.17	-77.5%
EPV	0.10 - 0.15	0.12	-83.4%
DDM - Stable	(1.34) - (19.99)	(10.66)	-1521.6%
DDM - Multi	0.18 - 2.14	0.34	-54.9%