Is XTRX.CN undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Adastra Holdings Ltd (XTRX.CN) is 0.18 CAD. This XTRX.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.34 CAD, the upside of Adastra Holdings Ltd is -48.30%. This means that XTRX.CN is overvalued by 48.30%.

The range of the Intrinsic Value is (0.47) - 2.20 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(18.91) - (6.95)	(9.86)	-2998.8%
DCF (Growth 10y)	(0.47) - 2.20	0.18	-48.3%
DCF (EBITDA 5y)	(0.01) - 0.02	0.01	-98.3%
DCF (EBITDA 10y)	0.56 - 0.68	0.62	82.2%
Fair Value	-2.35 - -2.35	-2.35	-792.02%
EV/EBITDA	0.34 - 0.34	0.34	0.3%
EPV	(3.69) - (4.05)	(3.87)	-1238.3%
DDM - Stable	(7.66) - (1,380.83)	(694.24)	-204289.2%
DDM - Multi	(4.68) - (642.62)	(9.20)	-2804.8%