As of 2025-06-01, the Intrinsic Value of Joint Corp (JYNT) is 5.40 USD. This JYNT valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.70 USD, the upside of Joint Corp is -49.50%.
The range of the Intrinsic Value is 2.91 - 32.35 USD
Based on its market price of 10.70 USD and our intrinsic valuation, Joint Corp (JYNT) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.52) - (0.56) | (1.06) | -109.9% |
| DCF (Growth 10y) | 2.91 - 32.35 | 5.40 | -49.5% |
| DCF (EBITDA 5y) | 1.27 - 2.83 | 1.93 | -82.0% |
| DCF (EBITDA 10y) | 2.62 - 5.81 | 3.94 | -63.2% |
| Fair Value | -2.84 - -2.84 | -2.84 | -126.54% |
| P/E | (7.60) - (9.31) | (8.69) | -181.2% |
| EV/EBITDA | 1.19 - 6.10 | 2.83 | -73.5% |
| EPV | 21.60 - 27.40 | 24.50 | 129.0% |
| DDM - Stable | (7.75) - (29.43) | (18.59) | -273.7% |
| DDM - Multi | 0.85 - 2.58 | 1.29 | -88.0% |
| Market Cap (mil) | 163.71 |
| Beta | 1.09 |
| Outstanding shares (mil) | 15.30 |
| Enterprise Value (mil) | 163.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.06% |
| Cost of Debt | 4.29% |
| WACC | 5.10% |