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.
Based on its market price of 3.93 CAD and our intrinsic valuation, Harvest Health & Recreation Inc (HARV.CN) is undervalued by 18.3%.
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% |
Market Cap (mil) | 1,176 |
Beta | 2.37 |
Outstanding shares (mil) | 299 |
Enterprise Value (mil) | 1,459 |
Market risk premium | 5.2% |
Cost of Equity | 7.5% |
Cost of Debt | 7% |
WACC | 7.4% |