As of 2024-12-14, the Intrinsic Value of Jushi Holdings Inc (JUSH.CN) is
1.92 CAD. This JUSH.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 0.40 CAD, the upside of Jushi Holdings Inc is
387.20%.
The range of the Intrinsic Value is 2.01 - 2.95 CAD
JUSH.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.84) - (2.76) |
(2.80) |
-808.7% |
| DCF (Growth 10y) |
(3.91) - (3.64) |
(3.77) |
-1054.9% |
| DCF (EBITDA 5y) |
2.01 - 2.95 |
1.92 |
387.2% |
| DCF (EBITDA 10y) |
8.02 - 9.34 |
7.33 |
1755.2% |
| Fair Value |
-1.97 - -1.97 |
-1.97 |
-597.54% |
| EV/EBITDA |
0.71 - 8.41 |
2.92 |
639.3% |
| EPV |
(3.17) - (2.99) |
(3.08) |
-879.4% |
| DDM - Stable |
(1.14) - (4.95) |
(3.04) |
-870.8% |
| DDM - Multi |
(0.10) - (0.35) |
(0.15) |
-138.7% |
JUSH.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
77.70 |
| Beta |
0.61 |
| Outstanding shares (mil) |
196.70 |
| Enterprise Value (mil) |
399.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
19.61% |
| Cost of Debt |
23.16% |
| WACC |
17.92% |