As of 2025-06-26, the Intrinsic Value of JB Hi-Fi Ltd (JBH.AX) is 88.84 AUD. This JBH.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.74 AUD, the upside of JB Hi-Fi Ltd is -18.30%.
The range of the Intrinsic Value is 65.58 - 142.11 AUD
Based on its market price of 108.74 AUD and our intrinsic valuation, JB Hi-Fi Ltd (JBH.AX) is overvalued by 18.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.58 - 142.11 | 88.84 | -18.3% |
| DCF (Growth 10y) | 76.24 - 155.79 | 100.61 | -7.5% |
| DCF (EBITDA 5y) | 41.67 - 65.17 | 52.00 | -52.2% |
| DCF (EBITDA 10y) | 55.54 - 82.50 | 67.14 | -38.3% |
| Fair Value | 63.96 - 63.96 | 63.96 | -41.19% |
| P/E | 67.30 - 80.60 | 71.56 | -34.2% |
| EV/EBITDA | 26.65 - 65.92 | 42.55 | -60.9% |
| EPV | 54.72 - 73.71 | 64.21 | -40.9% |
| DDM - Stable | 39.62 - 113.24 | 76.43 | -29.7% |
| DDM - Multi | 56.73 - 116.61 | 75.36 | -30.7% |
| Market Cap (mil) | 11,888.54 |
| Beta | 1.37 |
| Outstanding shares (mil) | 109.33 |
| Enterprise Value (mil) | 12,024.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.39% |
| Cost of Debt | 5.50% |
| WACC | 7.20% |