The Discounted Cash Flow (DCF) valuation of Joint Corp (JYNT) is 4.94 USD. With the latest stock price at 14.30 USD, the upside of Joint Corp based on DCF is -65.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.40 - 16.89 | 4.94 |
| Upside | -76.2% - 18.1% | -65.4% |