As of 2024-12-12, the Intrinsic Value of JPmorgan Claverhouse Investment Trust PLC (JCH.L) is
735.10 GBP. This JCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 708.00 GBP, the upside of JPmorgan Claverhouse Investment Trust PLC is
3.80%.
The range of the Intrinsic Value is 597.85 - 966.88 GBP
735.10 GBP
Intrinsic Value
JCH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
597.85 - 966.88 |
735.10 |
3.8% |
DCF (Growth 10y) |
679.20 - 1,035.91 |
813.29 |
14.9% |
DCF (EBITDA 5y) |
387.74 - 490.33 |
453.81 |
-35.9% |
DCF (EBITDA 10y) |
523.24 - 648.03 |
594.70 |
-16.0% |
Fair Value |
2,741.15 - 2,741.15 |
2,741.15 |
287.17% |
P/E |
257.97 - 796.03 |
502.11 |
-29.1% |
EV/EBITDA |
164.91 - 711.45 |
435.06 |
-38.6% |
EPV |
459.96 - 573.16 |
516.56 |
-27.0% |
DDM - Stable |
733.10 - 1,567.51 |
1,150.31 |
62.5% |
DDM - Multi |
458.86 - 738.17 |
563.94 |
-20.3% |
JCH.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
385.46 |
Beta |
1.19 |
Outstanding shares (mil) |
0.54 |
Enterprise Value (mil) |
402.87 |
Market risk premium |
5.98% |
Cost of Equity |
10.38% |
Cost of Debt |
4.29% |
WACC |
9.81% |