Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
AYR.A Ayr Wellness Inc
Ayr Wellness Inc banner
A

Ayr Wellness Inc
CNSX:AYR.A

Watchlist Manager
Ayr Wellness Inc
CNSX:AYR.A
Watchlist
Price: 0.155 CAD
Market Cap: CA$18.1m
Write Note Create Alert

DCF Value

The DCF Value for Ayr Wellness Inc (AYR.A) under the Base Case is CAD. Compared with the current market price of 0.155 CAD, the stock appears .

Key assumptions
AYR.A DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 2.1%
Net Margin -41.6%8.2%
Cash Flow Conversion 65%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 9.2%
Exit Multiple 0.7x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue AYR.A Research

Summary
AYR.A intrinsic value, competitors valuation, and company profile.
DCF Valuation
AYR.A stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AYR.A stock valuation using valuation multiples.
Wall St Estimates
AYR.A price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AYR.A stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Ayr Wellness Inc listings:
OTC • USD
AYRWF
 F • EUR
3KJB