As of 2024-12-15, the Intrinsic Value of Joann Inc (JOAN) is
3.20 USD. This JOAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.10 USD, the upside of Joann Inc is
3,204.10%.
The range of the Intrinsic Value is (6.44) - 41.60 USD
JOAN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.44) - 41.60 |
3.20 |
3204.1% |
| DCF (Growth 10y) |
19.15 - 131.85 |
41.79 |
43028.7% |
| DCF (EBITDA 5y) |
(11.74) - (7.35) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
1.55 - 9.78 |
6.29 |
6387.8% |
| Fair Value |
-18.03 - -18.03 |
-18.03 |
-18,708.98% |
| P/E |
(53.59) - (93.47) |
(74.70) |
-77193.9% |
| EV/EBITDA |
(24.00) - (24.43) |
(24.31) |
-25182.9% |
| EPV |
15.09 - 17.11 |
16.10 |
16512.4% |
| DDM - Stable |
(3.25) - (1,911.35) |
(957.30) |
-988026.2% |
| DDM - Multi |
(0.55) - (299.52) |
(1.03) |
-1161.3% |
JOAN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.06 |
| Beta |
-0.33 |
| Outstanding shares (mil) |
52.17 |
| Enterprise Value (mil) |
1,131.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
53.65% |
| Cost of Debt |
6.93% |
| WACC |
5.94% |