As of 2025-07-03, the Intrinsic Value of Jushi Holdings Inc (JUSH.CN) is 0.88 CAD. This JUSH.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.45 CAD, the upside of Jushi Holdings Inc is 98.00%.
The range of the Intrinsic Value is 0.66 - 1.16 CAD
Based on its market price of 0.45 CAD and our intrinsic valuation, Jushi Holdings Inc (JUSH.CN) is undervalued by 98.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.34) - (0.03) | (0.20) | -145.4% |
| DCF (Growth 10y) | 0.66 - 1.16 | 0.88 | 98.0% |
| DCF (EBITDA 5y) | 2.84 - 5.41 | 4.09 | 819.6% |
| DCF (EBITDA 10y) | 3.26 - 5.94 | 4.54 | 919.4% |
| Fair Value | -1.65 - -1.65 | -1.65 | -470.69% |
| P/E | (11.53) - (12.36) | (12.16) | -2832.0% |
| EV/EBITDA | 1.63 - 8.25 | 4.46 | 901.8% |
| EPV | (2.24) - (2.28) | (2.26) | -608.2% |
| DDM - Stable | (1.53) - (4.87) | (3.20) | -819.0% |
| DDM - Multi | 0.26 - 0.72 | 0.39 | -12.9% |
| Market Cap (mil) | 87.53 |
| Beta | 1.56 |
| Outstanding shares (mil) | 196.70 |
| Enterprise Value (mil) | 406.55 |
| Market risk premium | 5.10% |
| Cost of Equity | 14.62% |
| Cost of Debt | 23.16% |
| WACC | 16.62% |