As of 2024-07-27, the Intrinsic Value of j2 Global Inc (JCOM) is
168.71 USD. This JCOM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 142.84 USD, the upside of j2 Global Inc is
%.
The range of the Intrinsic Value is 108.16 - 349.37 USD
168.71 USD
Intrinsic Value
JCOM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
108.16 - 349.37 |
168.71 |
18.1% |
| DCF (Growth 10y) |
141.73 - 417.51 |
211.43 |
48.0% |
| DCF (EBITDA 5y) |
192.20 - 300.23 |
266.29 |
86.4% |
| DCF (EBITDA 10y) |
213.01 - 344.35 |
295.32 |
106.7% |
| Fair Value |
21.57 - 21.57 |
21.57 |
-84.90% |
| P/E |
142.69 - 177.70 |
158.39 |
10.9% |
| EV/EBITDA |
185.90 - 356.36 |
282.15 |
97.5% |
| EPV |
61.93 - 87.05 |
74.49 |
-47.9% |
| DDM - Stable |
39.78 - 136.56 |
88.17 |
-38.3% |
| DDM - Multi |
62.47 - 168.06 |
91.25 |
-36.1% |
JCOM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,885.49 |
| Beta |
1.03 |
| Outstanding shares (mil) |
48.20 |
| Enterprise Value (mil) |
8,129.49 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.90% |
| Cost of Debt |
5.58% |
| WACC |
8.02% |