The Discounted Cash Flow (DCF) valuation of Harborside Inc (HBOR.CN) is (13.41) CAD. With the latest stock price at 0.44 CAD, the upside of Harborside Inc based on DCF is -3146.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.4% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (36.02) - (8.51) | (13.41) |
| Upside | -8287.4% - -2035.2% | -3146.9% |