As of 2024-12-15, 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%.
The range of the Intrinsic Value is 0.08 - 0.43 CAD
VRNO.CN Intrinsic Value - Valuation Summary
|
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% |
VRNO.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,170.09 |
| Beta |
1.00 |
| Outstanding shares (mil) |
343.37 |
| Enterprise Value (mil) |
2,487.88 |
| Market risk premium |
5.50% |
| Cost of Equity |
10.07% |
| Cost of Debt |
11.57% |
| WACC |
9.82% |