Jamieson Wellness Inc
TSX:JWEL

Watchlist Manager
Jamieson Wellness Inc Logo
Jamieson Wellness Inc
TSX:JWEL
Watchlist
Price: 35.06 CAD -2.83% Market Closed
Market Cap: 1.5B CAD

Relative Value

The Relative Value of one JWEL stock under the Base Case scenario is 52.76 CAD. Compared to the current market price of 35.06 CAD, Jamieson Wellness Inc is Undervalued by 34%.

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
52.76 CAD
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
29
Median 3Y
2
Median 5Y
2.8
Industry
1
Forward
1.7
vs History
63
vs Industry
23
Median 3Y
27
Median 5Y
29.2
Industry
16.9
Forward
18.1
vs History
95
vs Industry
20
Median 3Y
29
Median 5Y
33.3
Industry
11.7
vs History
52
vs Industry
7
Median 3Y
5.4
Median 5Y
79.5
Industry
17
vs History
68
vs Industry
24
Median 3Y
3
Median 5Y
3.4
Industry
1.5
vs History
80
vs Industry
23
Median 3Y
2.6
Median 5Y
3.4
Industry
1.2
Forward
2.2
vs History
92
vs Industry
28
Median 3Y
7.4
Median 5Y
9.2
Industry
3.9
vs History
68
vs Industry
27
Median 3Y
13.6
Median 5Y
15.9
Industry
9.7
Forward
11.3
vs History
76
vs Industry
28
Median 3Y
16.2
Median 5Y
18.8
Industry
12.8
Forward
13.5
vs History
95
vs Industry
15
Median 3Y
37.4
Median 5Y
41.7
Industry
12.3
vs History
95
vs Industry
15
Median 3Y
50.8
Median 5Y
61.7
Industry
15.2
vs History
65
vs Industry
32
Median 3Y
1.8
Median 5Y
2
Industry
1.2

Multiples Across Competitors

JWEL Competitors Multiples
Jamieson Wellness Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Jamieson Wellness Inc
TSX:JWEL
1.5B CAD 1.9 27.3 13.6 15.7
FR
L'Oreal SA
PAR:OR
201.8B EUR 4.6 31.4 19.4 24
UK
Unilever PLC
LSE:ULVR
117B GBP 2.3 24 146.7 169.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.7 51.3 35.9 39.8
UK
HALEON PLC
LSE:HLN
37.4B GBP 3.3 25.9 15.3 17.2
DE
Beiersdorf AG
XETRA:BEI
27.2B EUR 2.8 29.8 12.6 15.5
US
Estee Lauder Companies Inc
NYSE:EL
22.9B USD 1.5 -26.3 12.7 20.7
JP
Kao Corp
TSE:4452
2.9T JPY 1.8 25.7 11.7 18.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9 69.9 42.1 45.8
CN
Giant Biogene Holding Co Ltd
HKEX:2367
83.4B HKD 13.9 37.2 30.1 30.6
IN
Dabur India Ltd
NSE:DABUR
842.4B INR 6.7 47.7 35.5 44.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Jamieson Wellness Inc
TSX:JWEL
Average EV/EBITDA: 34.1
13.6
17%
0.8
FR
L'Oreal SA
PAR:OR
19.4
7%
2.8
UK
Unilever PLC
LSE:ULVR
146.7
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.9
10%
3.6
UK
HALEON PLC
LSE:HLN
15.3
5%
3.1
DE
Beiersdorf AG
XETRA:BEI
12.6
3%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
12.7
4%
3.2
JP
Kao Corp
TSE:4452
11.7
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.1
N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
30.1
23%
1.3
IN
Dabur India Ltd
NSE:DABUR
35.5
N/A N/A