Intrinsic Value of Jamieson Wellness Inc (JWEL.TO)

Previous Close$30.15
Intrinsic Value
Upside potential
Previous Close


This valuation is based on fiscal year data as of and quarterly data as of .

Company description

Jamieson Wellness Inc., together with its subsidiaries, develops, manufactures, distributes, markets, and sells natural health products including vitamins, herbal and mineral nutritional supplements for humans in Canada, the United States of America, and internationally. It operates through Jamieson Brands and Strategic Partners segments. The Jamieson Brands segment manufactures, distributes, and markets branded natural health products including vitamins, minerals, and supplements. Its Strategic Partners segment provides contract manufacturing services to consumer health companies and retailers worldwide. The company offers vitamins, minerals, multivitamins, herbals, and specialty supplements including omega oils, probiotics, and melatonin under the Jamieson brand; health, beauty, and wellness supplements under the youtheory brand name; and foundational formulas, including probiotics, multivitamins, fish oils, vitamin D, and solution-focused products for better sleep or digestion under the Progressive brand. In addition, it provides plant-based products under the Iron Vegan brand name; natural health products for health concerns among women, including hormone imbalances, nutrient deficiencies, and sleep and stress management under the Smart Solutions brand; and sports nutrition supplements under the Precision brand. The company offers its contract manufacturing services under the Nurticorp brand. Further, it sells its products to distributors, and retail and wholesale customers. The company was formerly known as Jamieson Intermediate Holdings Ltd. and changed its name to Jamieson Wellness Inc. in May 2017. Jamieson Wellness Inc. was founded in 1922 and is headquartered in Toronto, Canada.

show cash flow forecast


Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047


Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN


Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN


Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m154
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN