The Discounted Cash Flow (DCF) valuation of Green Thumb Industries Inc (GTII.CN) is 22.01 CAD. With the latest stock price at 11.60 CAD, the upside of Green Thumb Industries Inc based on DCF is 89.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.1% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13.76 - 57.66 | 22.01 |
| Upside | 18.6% - 397.1% | 89.7% |