As of 2024-12-15, the Intrinsic Value of Jamieson Wellness Inc (JWEL.TO) is
48.04 CAD. This JWEL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.74 CAD, the upside of Jamieson Wellness Inc is
30.80%.
The range of the Intrinsic Value is 23.67 - 244.98 CAD
48.04 CAD
Intrinsic Value
JWEL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.67 - 244.98 |
48.04 |
30.8% |
| DCF (Growth 10y) |
40.09 - 359.38 |
75.39 |
105.2% |
| DCF (EBITDA 5y) |
31.94 - 45.15 |
41.15 |
12.0% |
| DCF (EBITDA 10y) |
43.18 - 63.74 |
56.00 |
52.4% |
| Fair Value |
12.73 - 12.73 |
12.73 |
-65.36% |
| P/E |
23.68 - 49.87 |
32.15 |
-12.5% |
| EV/EBITDA |
27.13 - 38.67 |
33.69 |
-8.3% |
| EPV |
17.52 - 28.90 |
23.21 |
-36.8% |
| DDM - Stable |
12.16 - 89.61 |
50.89 |
38.5% |
| DDM - Multi |
25.49 - 135.10 |
41.81 |
13.8% |
JWEL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,533.53 |
| Beta |
0.81 |
| Outstanding shares (mil) |
41.74 |
| Enterprise Value (mil) |
1,922.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.20% |
| Cost of Debt |
4.43% |
| WACC |
5.52% |