JYNT
Joint Corp
Price:  
10.06 
USD
Volume:  
60,696.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JYNT Intrinsic Value

-95.10 %
Upside

As of 2024-02-23, the Intrinsic Value of Joint Corp (JYNT) is 0.49 USD. This JYNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.06 USD, the upside of Joint Corp is -95.10%.

The range of the Intrinsic Value is (0.22) - 0.63 USD

10.06 USD
Stock Price
0.49 USD
Intrinsic Value
Intrinsic Value Details

JYNT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.22) - 0.63 0.49 -95.1%
DCF (Growth 10y) 4.58 - 20.86 7.27 -27.7%
DCF (EBITDA 5y) 3.19 - 7.57 4.64 -53.9%
DCF (EBITDA 10y) 5.21 - 13.32 7.84 -22.0%
Fair Value 2.19 - 2.19 2.19 -78.27%
P/E 1.25 - 2.70 1.91 -81.1%
EV/EBITDA 3.62 - 7.86 4.99 -50.4%
EPV 6.24 - 8.27 7.26 -27.9%
DDM - Stable 1.15 - 7.19 4.17 -58.5%
DDM - Multi 4.21 - 20.40 6.98 -30.6%

JYNT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 148.38
Beta 0.81
Outstanding shares (mil) 14.75
Enterprise Value (mil) 134.40
Market risk premium 4.60%
Cost of Equity 7.20%
Cost of Debt 11.72%
WACC 7.24%