As of 2024-12-11, the Intrinsic Value of Jacobs Engineering Group Inc (J) is
189.73 USD. This J valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 136.15 USD, the upside of Jacobs Engineering Group Inc is
39.40%.
The range of the Intrinsic Value is 137.98 - 307.72 USD
189.73 USD
Intrinsic Value
J Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
137.98 - 307.72 |
189.73 |
39.4% |
| DCF (Growth 10y) |
169.42 - 355.54 |
226.66 |
66.5% |
| DCF (EBITDA 5y) |
175.57 - 206.59 |
195.01 |
43.2% |
| DCF (EBITDA 10y) |
198.20 - 247.73 |
225.53 |
65.6% |
| Fair Value |
25.35 - 25.35 |
25.35 |
-81.38% |
| P/E |
130.02 - 187.11 |
147.87 |
8.6% |
| EV/EBITDA |
144.27 - 196.16 |
179.61 |
31.9% |
| EPV |
81.85 - 108.85 |
95.35 |
-30.0% |
| DDM - Stable |
43.87 - 124.98 |
84.43 |
-38.0% |
| DDM - Multi |
101.56 - 223.52 |
139.52 |
2.5% |
J Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,916.64 |
| Beta |
0.68 |
| Outstanding shares (mil) |
124.25 |
| Enterprise Value (mil) |
17,996.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.87% |
| Cost of Debt |
4.89% |
| WACC |
8.31% |