The Discounted Cash Flow (DCF) valuation of Greenbrook TMS Inc (GTMS.TO) is (79.48) CAD. With the latest stock price at 0.97 CAD, the upside of Greenbrook TMS Inc based on DCF is -8293.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 11.2% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (945.06) - (45.04) | (79.48) |
| Upside | -97529.0% - -4743.7% | -8293.6% |