Is VRNO.CN undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Verano Holdings Corp (VRNO.CN) is 0.25 CAD. This VRNO.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.32 CAD, the upside of Verano Holdings Corp is -96.00%. This means that VRNO.CN is overvalued by 96.00%.

The range of the Intrinsic Value is 0.08 - 0.43 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(43.57) - (20.03)	(27.10)	-528.9%
DCF (Growth 10y)	(152.52) - (377.92)	(220.07)	-3582.1%
DCF (EBITDA 5y)	0.08 - 0.43	0.25	-96.0%
DCF (EBITDA 10y)	2.68 - 6.62	4.48	-29.1%
Fair Value	-4.10 - -4.10	-4.10	-164.84%
EV/EBITDA	6.29 - 6.32	6.31	-0.2%
EPV	0.31 - 0.69	0.50	-92.1%
DDM - Stable	(7.11) - (18.13)	(12.62)	-299.7%
DDM - Multi	(3.21) - (6.33)	(4.26)	-167.3%