Intrinsic
Insights
Screener
Valuation
Movers
Economy
Bonds
Institutions
Business Summaries
Updates
Go
Sign In
Screener
Summaries
Updates
Institutions
Sign In
More
↑
Overview
Financials
Chart
Business Summary
Filings
Ownership
Valuation
Glass House Brands Inc.
(GLAS)
Medicinal Chemicals & Botanical Products
Latest Price
$9.53
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →
Base FCF:
$15M (median of recent 5yr)
Growth:
25%/yr (median YOY, capped at 25%)
Discount rate:
10%
Terminal growth:
3%
Projection horizon:
10 years
DCF Fair Value
$12.62
+32% upside