The Discounted Cash Flow (DCF) valuation of Jushi Holdings Inc (JUSH.CN) is 1.47 CAD. With the latest stock price at 0.84 CAD, the upside of Jushi Holdings Inc based on DCF is 75.2%.
Based on the latest price of 0.84 CAD and our DCF valuation, Jushi Holdings Inc (JUSH.CN) is a buy. buying JUSH.CN stocks now will result in a potential gain of 75.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 17.1% | 12.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.21 - 6.92 | 1.47 |
| Upside | -75.0% - 723.5% | 75.2% |