As of 2024-12-13, the Intrinsic Value of EJF Investments Ltd (EJFI.L) is
241.12 GBP. This EJFI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.00 GBP, the upside of EJF Investments Ltd is
102.60%.
The range of the Intrinsic Value is 206.65 - 289.14 GBP
241.12 GBP
Intrinsic Value
EJFI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
206.65 - 289.14 |
241.12 |
102.6% |
| DCF (Growth 10y) |
232.05 - 314.62 |
266.73 |
124.1% |
| DCF (EBITDA 5y) |
221.72 - 332.23 |
278.44 |
134.0% |
| DCF (EBITDA 10y) |
243.38 - 349.40 |
295.80 |
148.6% |
| Fair Value |
47.77 - 47.77 |
47.77 |
-59.86% |
| P/E |
119.42 - 1,069.09 |
556.79 |
367.9% |
| EV/EBITDA |
79.26 - 573.66 |
297.45 |
150.0% |
| EPV |
56.48 - 74.38 |
65.43 |
-45.0% |
| DDM - Stable |
65.49 - 118.11 |
91.80 |
-22.9% |
| DDM - Multi |
253.40 - 342.17 |
290.41 |
144.0% |
EJFI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
98.10 |
| Beta |
0.05 |
| Outstanding shares (mil) |
0.82 |
| Enterprise Value (mil) |
122.72 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.25% |
| Cost of Debt |
5.00% |
| WACC |
8.19% |