Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

12. CALL/PUT OPTION: Schedule of assumptions for measurement of Fair value of the convertible debenture and the fair value of the call/put option (Tables)

v3.21.2
12. CALL/PUT OPTION: Schedule of assumptions for measurement of Fair value of the convertible debenture and the fair value of the call/put option (Tables)
12 Months Ended
Dec. 31, 2020
Tables/Schedules  
Schedule of assumptions for measurement of Fair value of the convertible debenture and the fair value of the call/put option

 

 

 

2020

2019

Share Price

$2.25

$2.95

Volatility - MichiCann

100%

90%

Volatility - PharmaCo Inc.

210%

180%

Risk-free rate

0.13% for 2.01 years

1.61% for 3.01 years

Pharmaco Inc. enterprise value

$154.3 mm

$126.8 mm