The Discounted Cash Flow (DCF) valuation of Harvest Health & Recreation Inc (HARV.CN) is (64.29) CAD. With the latest stock price at 3.93 CAD, the upside of Harvest Health & Recreation Inc based on DCF is -1735.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.2% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (135.35) - (42.95) | (64.29) |
| Upside | -3543.9% - -1192.9% | -1735.8% |