Jowell Global Ltd. (JWEL)

Retail-Nonstore Retailers

Latest Price

$2.14

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

Base FCF: $672,594 (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$5.80

+171% upside