JYNT - NASDAQ

The Joint Corp.

The Joint Corp.

JYNTยทNASDAQ

$8.27

-0.54%
HealthcareMedical - Care Facilities

The Joint Corp. develops, owns, operates, supports, and manages chiropractic clinics. The company operates in two segments, Corporate Clinics and Franchise Operations. It operates through direct ownership, management arrangements, franchising, and regional developers. As of March 1, 2022, the company operated approximately 700 locations in the United States. The Joint Corp. was incorporated in 2010 and is headquartered in Scottsdale, Arizona.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$117.89M
EPS0.1900
P/E Ratio43.53
Earnings Date08/06/2026
The Joint Corp.

The Joint Corp. Fair Value Envelope

JYNT ยท NASDAQ

Our analysis suggests that JYNT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.27, this represents a potential HIDDEN relative to our calculated worth for The Joint Corp..

HIDDEN
Intrinsic Value
Current Price: $8.27

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.3M
+ Cash & Equivalents$23.6M
Firm Value$24.9M
- Debt$2.0M
Equity Value$22.9M
/ Shares Outstanding15,343,112B
DCF Value$1
OVERVALUED BY 82%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$919.3K
$459.6K
$229.8K
$114.9K
$57.5K
$28.7K
$14.4K
$7.2K
$3.6K
$1.8K
Maintenance CapEx
-$150.4K
-$75.2K
-$37.6K
-$18.8K
-$9.4K
-$4.7K
-$2.3K
-$1.2K
-$587
-$294
Owner Earnings
$768.9K
$384.4K
$192.2K
$96.1K
$48.1K
$24.0K
$12.0K
$6.0K
$3.0K
$1.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$711.9K
$329.6K
$152.6K
$70.6K
$32.7K
$15.1K
$7.0K
$3.2K
$1.5K
$696
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your JYNT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.