The Discounted Cash Flow (DCF) valuation of THC Biomed Intl Ltd (THC.CN) is (5.53) CAD. With the latest stock price at 0.02 CAD, the upside of THC Biomed Intl Ltd based on DCF is -27743.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.2% | 4.5% |
| Long-term Growth Rate | 2.0% - 3.5% | 2.8% |
| Fair Price | (37.04) - (3.06) | (5.53) |
| Upside | -185307.0% - -15401.3% | -27743.9% |