As of 2024-12-13, the Intrinsic Value of Fidelity Japan Trust PLC (FJV.L) is
105.24 GBP. This FJV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 171.00 GBP, the upside of Fidelity Japan Trust PLC is
-38.50%.
The range of the Intrinsic Value is 77.83 - 174.07 GBP
105.24 GBP
Intrinsic Value
FJV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.83 - 174.07 |
105.24 |
-38.5% |
| DCF (Growth 10y) |
82.88 - 173.03 |
108.85 |
-36.3% |
| DCF (EBITDA 5y) |
40.42 - 71.45 |
52.43 |
-69.3% |
| DCF (EBITDA 10y) |
53.58 - 85.03 |
65.66 |
-61.6% |
| Fair Value |
0.21 - 0.21 |
0.21 |
-99.88% |
| P/E |
91.23 - 119.40 |
106.84 |
-37.5% |
| EV/EBITDA |
87.57 - 664.61 |
259.87 |
52.0% |
| EPV |
390.39 - 533.46 |
461.93 |
170.1% |
| DDM - Stable |
552.50 - 1,789.90 |
1,171.19 |
584.9% |
| DDM - Multi |
52.09 - 134.37 |
75.46 |
-55.9% |
FJV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
187.37 |
| Beta |
0.87 |
| Outstanding shares (mil) |
1.10 |
| Enterprise Value (mil) |
187.37 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.33% |
| Cost of Debt |
4.25% |
| WACC |
8.33% |