HARV.CN
Harvest Health & Recreation Inc
Price:  
3.93 
CAD
Volume:  
500,490.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HARV.CN Intrinsic Value

27.80 %
Upside

What is the intrinsic value of HARV.CN?

As of 2025-07-16, the Intrinsic Value of Harvest Health & Recreation Inc (HARV.CN) is 5.02 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 27.80%.

The range of the Intrinsic Value is 3.38 - 9.32 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 27.80%.

3.93 CAD
Stock Price
5.02 CAD
Intrinsic Value
Intrinsic Value Details

HARV.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (135.35) - (42.95) (64.29) -1735.8%
DCF (Growth 10y) (121.07) - (389.04) (183.09) -4758.8%
DCF (EBITDA 5y) 3.38 - 9.32 5.02 27.8%
DCF (EBITDA 10y) 32.74 - 71.58 43.94 1018.0%
Fair Value -1.30 - -1.30 -1.30 -133.11%
P/E (3.94) - (5.03) (4.54) -215.5%
EV/EBITDA (0.53) - 2.11 0.60 -84.7%
EPV (4.68) - (5.62) (5.15) -231.2%
DDM - Stable (5.36) - (26.62) (15.99) -506.8%
DDM - Multi (11.75) - (45.60) (18.71) -576.2%

HARV.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,176.47
Beta 2.37
Outstanding shares (mil) 299.36
Enterprise Value (mil) 1,460.79
Market risk premium 4.74%
Cost of Equity 7.52%
Cost of Debt 7.00%
WACC 7.36%