The Discounted Cash Flow (DCF) valuation of Joint Corp (JYNT) is 6.51 USD. With the latest stock price at 10.97 USD, the upside of Joint Corp based on DCF is -40.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.5% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.30 - 21.81 | 6.51 |
| Upside | -60.8% - 98.8% | -40.7% |