investorscraft@gmail.com

Intrinsic ValueJamieson Wellness Inc. (JWEL.TO)

Previous Close$34.65
Intrinsic Value
Upside potential
Previous Close
$34.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jamieson Wellness Inc. is a leading player in the natural health products industry, specializing in vitamins, mineral supplements, and over-the-counter remedies under well-established brands like Jamieson, Lorna Vanderhaeghe, and Progressive. The company operates through two key segments: Jamieson Brands, which focuses on consumer-facing health products, and Strategic Partners, offering contract manufacturing services for blue-chip consumer health companies. With a heritage dating back to 1922, Jamieson has built a strong reputation in Canada and internationally, leveraging its expertise in product development and distribution. The company’s diversified revenue streams—spanning direct retail sales and B2B manufacturing—position it as a resilient player in the consumer defensive sector. Its market leadership in Canada is reinforced by trusted brand equity and a broad product portfolio catering to wellness-conscious consumers. Jamieson’s strategic partnerships further enhance its competitive edge, enabling scalability and access to global markets.

Revenue Profitability And Efficiency

In FY 2024, Jamieson reported revenue of CAD 733.8 million, with net income of CAD 51.9 million, reflecting a net margin of approximately 7.1%. Operating cash flow stood at CAD 61.6 million, supported by disciplined cost management. Capital expenditures were modest at CAD 9.2 million, indicating efficient reinvestment relative to cash generation. The company’s profitability metrics suggest steady operational execution in a competitive market.

Earnings Power And Capital Efficiency

Jamieson’s diluted EPS of CAD 1.21 demonstrates its ability to translate revenue into shareholder returns. The company’s capital efficiency is evident in its balanced approach to growth and profitability, with operating cash flow covering capital expenditures comfortably. Its dual-segment model enhances earnings stability, though margins may face pressure from input costs or competitive pricing in the consumer health space.

Balance Sheet And Financial Health

Jamieson maintains a solid balance sheet, with CAD 44.8 million in cash and equivalents against total debt of CAD 308.3 million. The debt level appears manageable given its cash flow generation and market capitalization of CAD 1.47 billion. The company’s financial health is further supported by its low beta (0.653), indicating relative stability compared to broader market volatility.

Growth Trends And Dividend Policy

Jamieson’s growth is driven by brand strength and international expansion, though FY 2024 revenue growth specifics are undisclosed. The company pays a dividend of CAD 0.82 per share, reflecting a commitment to returning capital to shareholders. Its ability to sustain dividends will depend on maintaining profitability and cash flow in a sector sensitive to consumer spending trends.

Valuation And Market Expectations

With a market cap of CAD 1.47 billion, Jamieson trades at a premium reflective of its market leadership and defensive sector positioning. Investors likely value its stable cash flows and brand equity, though valuation multiples may hinge on future growth in international markets and contract manufacturing scalability.

Strategic Advantages And Outlook

Jamieson’s key advantages include its century-old brand trust, diversified revenue model, and strategic manufacturing partnerships. The outlook remains positive, supported by global wellness trends, though the company must navigate supply chain risks and competitive pressures. Its focus on innovation and international markets could drive long-term value creation.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

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

BALANCE SHEET

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

CASH FLOW

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, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount