What is HARV.CN's Intrinsic value?

Harvest Health & Recreation Inc (HARV.CN) Intrinsic Value Analysis

Executive Summary

As of December 15, 2025, Harvest Health & Recreation Inc's estimated intrinsic value ranges from $0.00 to $0.00 per share, depending on the valuation methodology applied.

Valuation Method Fair Value (USD) Implied Upside/Downside

Is Harvest Health & Recreation Inc (HARV.CN) undervalued or overvalued?

With the current market price at $3.93, the stock appears to be significantly overvalued.

Understanding Intrinsic Value

Intrinsic value represents the "true" worth of a company based on its fundamentals rather than market sentiment. We've employed multiple methodologies to triangulate Harvest Health & Recreation Inc's intrinsic value, including:

Weighted Average Cost of Capital (WACC)

The cost of capital is a critical factor in valuation models, representing the required return for investors.

WACC Component Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.65 0.74
Cost of equity 6.4% 8.6%
Cost of debt 7.0% 7.0%
Tax rate 1.4% 3.8%
Debt/Equity ratio 0.29 0.29
After-tax WACC 6.6% 8.2%

Valuation Methods

Key Financial Metrics

Metric Value
Market Capitalization $1176M
Enterprise Value $1462M
Trailing P/E 0.00
Forward P/E 0.00
Trailing EV/EBITDA 6.15
Current Dividend Yield 0.00%
Dividend Growth Rate (5Y) 0.00%
Debt-to-Equity Ratio 0.29

Investment Decision Framework

To determine the most reliable intrinsic value estimate, we weigh each valuation method based on:

  1. Forecast Certainty: DCF methods rely on long-term projections, while earnings power value focuses on current normalized earnings
  2. Business Model Alignment: Dividend models are more appropriate for mature companies with established dividend policies
  3. Historical Accuracy: How well each method has predicted fair value historically

Valuation Weight Matrix

Valuation Method Weight Weighted Value
Weighted Average 100% $0.00

Investment Conclusion

Based on our comprehensive valuation analysis, Harvest Health & Recreation Inc's intrinsic value is $0.00, which is approximately 100.0% below the current market price of $3.93.

Key investment considerations:

  • Strong projected earnings growth (-25% to -9% margin)
  • Consistent cash flow generation
  • Conservative capital structure (Debt/Equity of 0.29)

Given these factors, we believe Harvest Health & Recreation Inc is currently significantly overvalued with the potential for long-term appreciation based on the company's growth trajectory and financial strength.