Trulieve Cannabis Corp. (TRLV)
Medicinal Chemicals & Botanical Products
Latest Price
$11.55
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
3.98
P/B Ratio
2.90
Valuation metrics
adjust assumptions →Norm. op. income: $98M (median of 5yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$4.43
62% downside
Base FCF: $161M (median of recent 5yr)
Growth: 9%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$19.80
+71% upside