As of 2025-04-26, the Intrinsic Value of Nova Cannabis Inc (NOVC.TO) is 5.33 CAD. This NOVC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.75 CAD, the upside of Nova Cannabis Inc is 204.50%.
The range of the Intrinsic Value is 2.55 - 29.06 CAD
Based on its market price of 1.75 CAD and our intrinsic valuation, Nova Cannabis Inc (NOVC.TO) is undervalued by 204.50%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 2.55 - 29.06 | 5.33 | 204.5% |
DCF (Growth 10y) | 5.95 - 55.24 | 11.13 | 536.2% |
DCF (EBITDA 5y) | 6.95 - 9.13 | 8.74 | 399.3% |
DCF (EBITDA 10y) | 8.81 - 12.29 | 11.27 | 544.0% |
Fair Value | 0.25 - 0.25 | 0.25 | -85.90% |
P/E | 1.22 - 1.73 | 1.56 | -10.9% |
EV/EBITDA | 2.84 - 5.76 | 3.78 | 116.1% |
EPV | 0.92 - 1.56 | 1.24 | -29.1% |
DDM - Stable | 0.55 - 3.47 | 2.01 | 14.8% |
DDM - Multi | 3.02 - 15.09 | 5.07 | 189.7% |
Market Cap (mil) | 108.64 |
Beta | -0.38 |
Outstanding shares (mil) | 62.08 |
Enterprise Value (mil) | 158.18 |
Market risk premium | 5.10% |
Cost of Equity | 7.27% |
Cost of Debt | 5.00% |
WACC | 5.94% |