The Discounted Cash Flow (DCF) valuation of Green Thumb Industries Inc (GTII.CN) is 19.99 CAD. With the latest stock price at 10.08 CAD, the upside of Green Thumb Industries Inc based on DCF is 98.4%.
Based on the latest price of 10.08 CAD and our DCF valuation, Green Thumb Industries Inc (GTII.CN) is a buy. buying GTII.CN stocks now will result in a potential gain of 98.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.5% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.20 - 35.02 | 19.99 |
| Upside | 40.9% - 247.4% | 98.4% |