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 - Peers Comparison

	Range	Selected	Upside
a
Harmony Biosciences Holdings Inc	39.7 - 128.16	57.95	69.0%
Innoviva Inc	44.96 - 73.55	55.74	190.8%
Amphastar Pharmaceuticals Inc	28.86 - 55.58	38.49	71.5%
BioDelivery Sciences International Inc	5.25 - 8.77	6.52	16.6%
SIGA Technologies Inc	18.43 - 26.27	21.58	212.7%
Knight Therapeutics Inc	1.55 - 22.67	2.73	-55.2%
OrganiGram Holdings Inc	0.55 - 1.37	1.10	-43.2%

HARV.CN Intrinsic Value - Key Valuation Metrics

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%