As of 2025-05-15, the Intrinsic Value of Jade Road Investments Ltd (JADE.L) is 0.66 GBP. This JADE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.10 GBP, the upside of Jade Road Investments Ltd is -40.40%.
The range of the Intrinsic Value is 0.21 - 2.41 GBP
Based on its market price of 1.10 GBP and our intrinsic valuation, Jade Road Investments Ltd (JADE.L) is overvalued by 40.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.21 - 2.41 | 0.66 | -40.4% |
| DCF (Growth 10y) | 0.36 - 2.82 | 0.87 | -21.3% |
| DCF (EBITDA 5y) | (0.31) - (0.26) | (927.85) | -123450.0% |
| DCF (EBITDA 10y) | (0.04) - 0.13 | 0.04 | -96.8% |
| Fair Value | -163.19 - -163.19 | -163.19 | -14,935.25% |
| P/E | (522.20) - (704.97) | (610.32) | -55583.8% |
| EV/EBITDA | 0.60 - 15.76 | 6.99 | 535.7% |
| EPV | 6.18 - 11.48 | 8.83 | 703.0% |
| DDM - Stable | (167.68) - (456.37) | (312.03) | -28466.0% |
| DDM - Multi | (1.77) - (3.94) | (2.46) | -323.9% |
| Market Cap (mil) | 0.42 |
| Beta | 1.73 |
| Outstanding shares (mil) | 0.39 |
| Enterprise Value (mil) | 0.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.03% |
| Cost of Debt | 11.28% |
| WACC | 9.63% |