The Discounted Cash Flow (DCF) valuation of Vireo Health International Inc (VREO.CN) is (3.24) CAD. With the latest stock price at 16.00 CAD, the upside of Vireo Health International Inc based on DCF is -120.3%.
Based on the latest price of 16.00 CAD and our DCF valuation, Vireo Health International Inc (VREO.CN) is a sell. selling VREO.CN stocks now will result in a potential gain of 120.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.4% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4.70) - (0.13) | (3.24) |
| Upside | -129.4% - -100.8% | -120.3% |