As of 2026-06-09, the Intrinsic Value of SugarBud Craft Growers Corp (SUGR.V) is 24.56 CAD. This SUGR.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.99 CAD, the upside of SugarBud Craft Growers Corp is 104.80%.
The range of the Intrinsic Value is 15.00 - 39.36 CAD
Based on its market price of 11.99 CAD and our intrinsic valuation, SugarBud Craft Growers Corp (SUGR.V) is undervalued by 104.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.00 - 39.36 | 24.56 | 104.8% |
| DCF (Growth 10y) | 15.45 - 37.22 | 24.05 | 100.6% |
| DCF (EBITDA 5y) | 87.54 - 125.01 | 105.57 | 780.5% |
| DCF (EBITDA 10y) | 74.44 - 115.35 | 93.50 | 679.9% |
| Fair Value | 76.79 - 76.79 | 76.79 | 540.42% |
| P/E | 11.98 - 12.08 | 12.03 | 0.3% |
| EV/EBITDA | 51.08 - 234.85 | 129.28 | 978.2% |
| EPV | (15.03) - (10.05) | (12.54) | -204.6% |
| DDM - Stable | 14.05 - 41.42 | 27.73 | 131.3% |
| DDM - Multi | 10.14 - 26.77 | 15.10 | 26.0% |
| Market Cap (mil) | 132.25 |
| Beta | -0.65 |
| Outstanding shares (mil) | 11.03 |
| Enterprise Value (mil) | 477.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.49% |
| Cost of Debt | 7.41% |
| WACC | 7.32% |