As of 2025-05-03, the Intrinsic Value of Jamieson Wellness Inc (JWEL.TO) is 47.36 CAD. This JWEL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.64 CAD, the upside of Jamieson Wellness Inc is 49.70%.
The range of the Intrinsic Value is 31.88 - 84.58 CAD
Based on its market price of 31.64 CAD and our intrinsic valuation, Jamieson Wellness Inc (JWEL.TO) is undervalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.88 - 84.58 | 47.36 | 49.7% |
| DCF (Growth 10y) | 47.97 - 116.24 | 68.13 | 115.3% |
| DCF (EBITDA 5y) | 31.93 - 41.22 | 36.97 | 16.9% |
| DCF (EBITDA 10y) | 46.45 - 61.47 | 54.14 | 71.1% |
| Fair Value | 14.17 - 14.17 | 14.17 | -55.22% |
| P/E | 23.13 - 34.37 | 27.50 | -13.1% |
| EV/EBITDA | 17.92 - 27.50 | 22.44 | -29.1% |
| EPV | 17.01 - 24.88 | 20.95 | -33.8% |
| DDM - Stable | 11.58 - 33.04 | 22.31 | -29.5% |
| DDM - Multi | 29.59 - 62.32 | 39.78 | 25.7% |
| Market Cap (mil) | 1,319.70 |
| Beta | 0.59 |
| Outstanding shares (mil) | 41.71 |
| Enterprise Value (mil) | 1,701.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.63% |
| WACC | 6.46% |