What is the intrinsic value of VREO.CN?

As of 2025-05-15, the Intrinsic Value of Vireo Health International Inc (VREO.CN) is 0.57 CAD. This VREO.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.59 CAD, the upside of Vireo Health International Inc is -3.40%.

The range of the Intrinsic Value is 0.49 - 0.68 CAD

Is VREO.CN undervalued or overvalued?

Based on its market price of 0.59 CAD and our intrinsic valuation, Vireo Health International Inc (VREO.CN) is overvalued by 3.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.49 - 0.68	0.57	-3.4%
DCF (Growth 10y)	0.57 - 0.77	0.65	10.7%
DCF (EBITDA 5y)	0.72 - 1.49	0.78	31.4%
DCF (EBITDA 10y)	0.73 - 1.41	0.81	36.7%
Fair Value	-0.53 - -0.53	-0.53	-190.11%
EV/EBITDA	0.61 - 1.34	0.86	45.8%
EPV	(0.07) - (0.10)	(0.08)	-114.3%
DDM - Stable	(0.56) - (1.08)	(0.82)	-238.4%
DDM - Multi	(0.26) - (0.42)	(0.32)	-154.6%