Ayurcann Holdings Corp
CNSX:AYUR
Intrinsic Value
The intrinsic value of one AYUR stock under the Base Case scenario is 0.181 CAD. Compared to the current market price of 0.025 CAD, Ayurcann Holdings Corp is Undervalued by 86%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ayurcann Holdings Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Ayurcann Holdings Corp
Balance Sheet Decomposition
Ayurcann Holdings Corp
Current Assets | 13.3m |
Cash & Short-Term Investments | 1.3m |
Receivables | 5.3m |
Other Current Assets | 6.6m |
Non-Current Assets | 2.9m |
PP&E | 1.4m |
Intangibles | 1.5m |
Free Cash Flow Analysis
Ayurcann Holdings Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Ayurcann Holdings Corp
Revenue
|
28.7m
CAD
|
Cost of Revenue
|
-18.2m
CAD
|
Gross Profit
|
10.5m
CAD
|
Operating Expenses
|
-13.2m
CAD
|
Operating Income
|
-2.7m
CAD
|
Other Expenses
|
-824.7k
CAD
|
Net Income
|
-3.5m
CAD
|
AYUR Profitability Score
Profitability Due Diligence
Ayurcann Holdings Corp's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
Ayurcann Holdings Corp's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
AYUR Solvency Score
Solvency Due Diligence
Ayurcann Holdings Corp's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
Ayurcann Holdings Corp's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AYUR Price Targets Summary
Ayurcann Holdings Corp
Dividends
Current shareholder yield for AYUR is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one AYUR stock under the Base Case scenario is 0.181 CAD.
Compared to the current market price of 0.025 CAD, Ayurcann Holdings Corp is Undervalued by 86%.