
Delta 9 Cannabis Inc
TSX:DN

Intrinsic Value
The intrinsic value of one
DN
stock under the Base Case scenario is
0.15
CAD.
Compared to the current market price of 0.01 CAD,
Delta 9 Cannabis Inc
is
Undervalued by 93%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Delta 9 Cannabis Inc
Balance Sheet Decomposition
Delta 9 Cannabis Inc
Current Assets | 16.2m |
Cash & Short-Term Investments | 1.3m |
Receivables | 2.3m |
Other Current Assets | 12.7m |
Non-Current Assets | 54m |
Long-Term Investments | 533.3k |
PP&E | 39.1m |
Intangibles | 14.2m |
Other Non-Current Assets | 154.3k |
Free Cash Flow Analysis
Delta 9 Cannabis Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Delta 9 Cannabis Inc
Revenue
|
70.7m
CAD
|
Cost of Revenue
|
-52.2m
CAD
|
Gross Profit
|
18.4m
CAD
|
Operating Expenses
|
-27.8m
CAD
|
Operating Income
|
-9.4m
CAD
|
Other Expenses
|
-10.2m
CAD
|
Net Income
|
-19.6m
CAD
|
DN Profitability Score
Profitability Due Diligence
Delta 9 Cannabis Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Delta 9 Cannabis Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
DN Solvency Score
Solvency Due Diligence
Delta 9 Cannabis Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Delta 9 Cannabis Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DN Price Targets Summary
Delta 9 Cannabis Inc
Dividends
Current shareholder yield for DN 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?