As of 2024-12-14, the Intrinsic Value of Green Thumb Industries Inc (GTII.CN) is
22.01 CAD. This GTII.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.60 CAD, the upside of Green Thumb Industries Inc is
89.70%.
The range of the Intrinsic Value is 13.76 - 57.66 CAD
22.01 CAD
Intrinsic Value
GTII.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.76 - 57.66 |
22.01 |
89.7% |
| DCF (Growth 10y) |
32.28 - 139.73 |
52.51 |
352.7% |
| DCF (EBITDA 5y) |
21.53 - 78.78 |
47.85 |
312.5% |
| DCF (EBITDA 10y) |
38.28 - 143.55 |
83.62 |
620.9% |
| Fair Value |
2.14 - 2.14 |
2.14 |
-81.59% |
| P/E |
7.53 - 21.09 |
12.37 |
6.6% |
| EV/EBITDA |
11.98 - 53.23 |
30.10 |
159.4% |
| EPV |
5.08 - 7.94 |
6.51 |
-43.9% |
| DDM - Stable |
3.93 - 18.60 |
11.26 |
-2.9% |
| DDM - Multi |
16.61 - 62.59 |
26.42 |
127.8% |
GTII.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,459.66 |
| Beta |
0.13 |
| Outstanding shares (mil) |
212.04 |
| Enterprise Value (mil) |
2,576.30 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.34% |
| Cost of Debt |
4.25% |
| WACC |
7.55% |