HARV.CN
Harvest Health & Recreation Inc
Price:  
3.93 
CAD
Volume:  
500,490
United States | Pharmaceuticals

HARV.CN Intrinsic Value

18.3 %
Upside

What is the intrinsic value of HARV.CN?

As of 2025-07-10, the Intrinsic Value of Harvest Health & Recreation Inc (HARV.CN) is 4.65 CAD. This HARV.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.93 CAD, the upside of Harvest Health & Recreation Inc is 18.3%.

The range of the Intrinsic Value is 3.27 - 9.12 CAD.

Is HARV.CN undervalued or overvalued?

Based on its market price of 3.93 CAD and our intrinsic valuation, Harvest Health & Recreation Inc (HARV.CN) is undervalued by 18.3%.

3.93 CAD
Stock Price
4.65 CAD
Intrinsic Value
Intrinsic Value Details

HARV.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) (135.35) - (42.95) (64.29) -1735.8%
DCF (EBITDA Exit 5Y) 3.27 - 9.12 4.65 18.3%
Peter Lynch Fair Value -1.29 - -1.29 -1.29 -132.9%
P/E Multiples (4.02) - (5.10) (4.60) -217.1%
EV/EBITDA Multiples (0.53) - 2.02 0.61 -84.5%

HARV.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil)1,176
Beta2.37
Outstanding shares (mil)299
Enterprise Value (mil)1,459
Market risk premium5.2%
Cost of Equity7.5%
Cost of Debt7%
WACC7.4%