The Discounted Cash Flow (DCF) valuation of Canopy Growth Corp (WEED.TO) is (54.75) CAD. With the latest stock price at 4.63 CAD, the upside of Canopy Growth Corp based on DCF is -1282.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (130.71) - (36.48) | (54.75) |
| Upside | -2923.2% - -887.9% | -1282.5% |