The Discounted Cash Flow (DCF) valuation of Green Thumb Industries Inc (GTII.CN) is 17.14 CAD. With the latest stock price at 9.73 CAD, the upside of Green Thumb Industries Inc based on DCF is 76.2%.
Based on the latest price of 9.73 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 76.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.3% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.76 - 33.24 | 17.14 |
| Upside | 20.8% - 241.7% | 76.2% |