Jamieson Wellness Inc
TSX:JWEL

Watchlist Manager
Jamieson Wellness Inc Logo
Jamieson Wellness Inc
TSX:JWEL
Watchlist
Price: 37.12 CAD -0.59% Market Closed
Market Cap: 1.5B CAD
Have any thoughts about
Jamieson Wellness Inc?
Write Note

Relative Value

The Relative Value of one JWEL stock under the Base Case scenario is 44.8 CAD. Compared to the current market price of 37.12 CAD, Jamieson Wellness Inc is Undervalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

JWEL Relative Value
Base Case
44.8 CAD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
27
Median 3Y
2.2
Median 5Y
2.8
Industry
1
Forward
2
vs History
6
vs Industry
14
Median 3Y
27.5
Median 5Y
30.2
Industry
16.8
Forward
22.6
vs History
73
vs Industry
3
Median 3Y
31.3
Median 5Y
34.9
Industry
11.9
vs History
52
vs Industry
1
Median 3Y
5.4
Median 5Y
79.5
Industry
17.6
vs History
57
vs Industry
19
Median 3Y
3.2
Median 5Y
3.7
Industry
1.6
vs History
71
vs Industry
20
Median 3Y
3
Median 5Y
3.4
Industry
1.2
Forward
2.6
vs History
73
vs Industry
20
Median 3Y
8.2
Median 5Y
9.2
Industry
3.8
vs History
71
vs Industry
25
Median 3Y
14.4
Median 5Y
16.7
Industry
10.3
Forward
13.5
vs History
73
vs Industry
26
Median 3Y
16.8
Median 5Y
19.7
Industry
12.9
Forward
16.7
vs History
71
vs Industry
2
Median 3Y
39.4
Median 5Y
42.6
Industry
12.1
vs History
80
vs Industry
2
Median 3Y
59.5
Median 5Y
66.7
Industry
15.3
vs History
65
vs Industry
30
Median 3Y
1.9
Median 5Y
2.3
Industry
1.2

Multiples Across Competitors

JWEL Competitors Multiples
Jamieson Wellness Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Jamieson Wellness Inc
TSX:JWEL
1.5B CAD 2.2 39.2 14.2 16.6
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/E Multiple
Earnings Growth P/E to Growth
CA
Jamieson Wellness Inc
TSX:JWEL
Average P/E: 1 754.5
39.2
122%
0.3
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Jamieson Wellness Inc
TSX:JWEL
Average EV/EBITDA: 757.7
14.2
36%
0.4
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Jamieson Wellness Inc
TSX:JWEL
Average EV/EBIT: 1 018.3
16.6
N/A N/A
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top