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
Based on its market price of 3.93 CAD and our intrinsic valuation, Harvest Health & Recreation Inc (HARV.CN) is undervalued by 27.80%.
| 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% |
| 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% |