Is JWEL.TO undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Jamieson Wellness Inc (JWEL.TO) is 46.64 CAD. This JWEL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.64 CAD, the upside of Jamieson Wellness Inc is 62.90%. This means that JWEL.TO is undervalued by 62.90%.

The range of the Intrinsic Value is 27.90 - 109.63 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	27.90 - 109.63	46.64	62.9%
DCF (Growth 10y)	42.04 - 150.60	67.11	134.3%
DCF (EBITDA 5y)	41.04 - 52.95	46.11	61.0%
DCF (EBITDA 10y)	54.36 - 77.13	64.12	123.9%
Fair Value	14.09 - 14.09	14.09	-50.82%
P/E	21.98 - 36.78	28.57	-0.2%
EV/EBITDA	26.97 - 35.40	28.63	-0.0%
EPV	14.86 - 28.47	21.66	-24.4%
DDM - Stable	10.16 - 40.84	25.50	-11.0%
DDM - Multi	25.75 - 77.45	38.32	33.8%