As of 2025-07-06, the Intrinsic Value of High Tide Inc (HITI.V) is 28.06 CAD. This HITI.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.10 CAD, the upside of High Tide Inc is 805.30%.
The range of the Intrinsic Value is 17.55 - 70.68 CAD
Based on its market price of 3.10 CAD and our intrinsic valuation, High Tide Inc (HITI.V) is undervalued by 805.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.55 - 70.68 | 28.06 | 805.3% |
| DCF (Growth 10y) | 74.08 - 300.50 | 118.94 | 3736.7% |
| DCF (EBITDA 5y) | 18.93 - 35.91 | 28.53 | 820.2% |
| DCF (EBITDA 10y) | 67.23 - 130.02 | 100.99 | 3157.8% |
| Fair Value | -0.60 - -0.60 | -0.60 | -119.26% |
| P/E | (2.60) - 3.00 | (0.14) | -104.5% |
| EV/EBITDA | 3.41 - 8.37 | 5.66 | 82.5% |
| EPV | 6.66 - 8.78 | 7.72 | 149.1% |
| DDM - Stable | (1.52) - (9.11) | (5.32) | -271.5% |
| DDM - Multi | 15.26 - 71.41 | 25.21 | 713.2% |
| Market Cap (mil) | 251.22 |
| Beta | 1.88 |
| Outstanding shares (mil) | 81.04 |
| Enterprise Value (mil) | 279.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.83% |
| Cost of Debt | 6.08% |
| WACC | 6.58% |