As of 2024-12-14, the Intrinsic Value of JBG SMITH Properties (JBGS) is
8.95 USD. This JBGS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 16.31 USD, the upside of JBG SMITH Properties is
-45.10%.
The range of the Intrinsic Value is (2.04) - 26.26 USD
JBGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(26.40) - 123.66 |
(24.08) |
-247.7% |
| DCF (Growth 10y) |
(25.97) - 162.47 |
(23.09) |
-241.5% |
| DCF (EBITDA 5y) |
(2.04) - 26.26 |
8.95 |
-45.1% |
| DCF (EBITDA 10y) |
(13.80) - 25.91 |
(1,234.50) |
-123450.0% |
| Fair Value |
-6.88 - -6.88 |
-6.88 |
-142.18% |
| P/E |
(37.61) - (46.23) |
(40.96) |
-351.2% |
| EV/EBITDA |
6.15 - 31.77 |
17.26 |
5.8% |
| EPV |
(26.89) - (19.47) |
(23.18) |
-242.1% |
| DDM - Stable |
(12.14) - (64.25) |
(38.20) |
-334.2% |
| DDM - Multi |
(3.42) - (14.64) |
(5.61) |
-134.4% |
JBGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,377.87 |
| Beta |
1.27 |
| Outstanding shares (mil) |
84.48 |
| Enterprise Value (mil) |
3,864.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
13.93% |
| WACC |
11.88% |