The Discounted Cash Flow (DCF) valuation of Hexo Corp (HEXO.TO) is (972.58) CAD. With the latest stock price at 0.88 CAD, the upside of Hexo Corp based on DCF is -110620.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 7.5% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,623.40) - (705.74) | (972.58) |
| Upside | -184577.3% - -80297.4% | -110620.9% |