JWEL.TO
Jamieson Wellness Inc
Price:  
34.71 
CAD
Volume:  
14,622.00
Canada | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JWEL.TO Intrinsic Value

34.20 %
Upside

What is the intrinsic value of JWEL.TO?

As of 2025-07-15, the Intrinsic Value of Jamieson Wellness Inc (JWEL.TO) is 46.57 CAD. This JWEL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.71 CAD, the upside of Jamieson Wellness Inc is 34.20%.

The range of the Intrinsic Value is 31.79 - 80.91 CAD

Is JWEL.TO undervalued or overvalued?

Based on its market price of 34.71 CAD and our intrinsic valuation, Jamieson Wellness Inc (JWEL.TO) is undervalued by 34.20%.

34.71 CAD
Stock Price
46.57 CAD
Intrinsic Value
Intrinsic Value Details

JWEL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.79 - 80.91 46.57 34.2%
DCF (Growth 10y) 50.29 - 118.20 70.82 104.0%
DCF (EBITDA 5y) 40.17 - 55.60 48.30 39.1%
DCF (EBITDA 10y) 55.17 - 77.99 66.62 91.9%
Fair Value 14.64 - 14.64 14.64 -57.83%
P/E 26.44 - 52.92 34.01 -2.0%
EV/EBITDA 25.57 - 35.13 32.05 -7.7%
EPV 16.53 - 24.09 20.31 -41.5%
DDM - Stable 11.64 - 32.06 21.85 -37.0%
DDM - Multi 29.13 - 59.24 38.74 11.6%

JWEL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,446.37
Beta 0.62
Outstanding shares (mil) 41.67
Enterprise Value (mil) 1,815.00
Market risk premium 5.10%
Cost of Equity 7.67%
Cost of Debt 4.56%
WACC 6.67%