As of 2024-12-15, the Intrinsic Value of Joint Corp (JYNT) is
7.43 USD. This JYNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.02 USD, the upside of Joint Corp is
-32.60%.
The range of the Intrinsic Value is 4.77 - 37.91 USD
JYNT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.77 - 37.91 |
7.43 |
-32.6% |
| DCF (Growth 10y) |
4.22 - 28.25 |
6.16 |
-44.1% |
| DCF (EBITDA 5y) |
4.16 - 6.82 |
4.82 |
-56.2% |
| DCF (EBITDA 10y) |
4.46 - 7.46 |
5.24 |
-52.4% |
| Fair Value |
-28.13 - -28.13 |
-28.13 |
-355.27% |
| P/E |
(14.70) - 2.26 |
(7.03) |
-163.8% |
| EV/EBITDA |
3.98 - 7.16 |
4.68 |
-57.6% |
| EPV |
7.35 - 9.35 |
8.35 |
-24.3% |
| DDM - Stable |
(19.35) - (259.80) |
(139.58) |
-1366.6% |
| DDM - Multi |
2.39 - 24.70 |
4.34 |
-60.6% |
JYNT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
165.08 |
| Beta |
1.03 |
| Outstanding shares (mil) |
14.98 |
| Enterprise Value (mil) |
144.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.23% |
| Cost of Debt |
12.18% |
| WACC |
6.26% |