As of 2024-12-14, the Intrinsic Value of JD Sports Fashion PLC (JD.L) is
153.00 GBP. This JD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.05 GBP, the upside of JD Sports Fashion PLC is
52.90%.
The range of the Intrinsic Value is 124.56 - 197.70 GBP
153.00 GBP
Intrinsic Value
JD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.56 - 197.70 |
153.00 |
52.9% |
| DCF (Growth 10y) |
170.51 - 268.83 |
208.85 |
108.7% |
| DCF (EBITDA 5y) |
130.12 - 182.67 |
148.54 |
48.5% |
| DCF (EBITDA 10y) |
170.99 - 244.40 |
198.27 |
98.2% |
| Fair Value |
151.73 - 151.73 |
151.73 |
51.65% |
| P/E |
91.89 - 198.08 |
141.09 |
41.0% |
| EV/EBITDA |
150.07 - 328.89 |
205.31 |
105.2% |
| EPV |
176.59 - 243.89 |
210.24 |
110.1% |
| DDM - Stable |
33.33 - 65.99 |
49.66 |
-50.4% |
| DDM - Multi |
91.45 - 143.71 |
111.98 |
11.9% |
JD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,286.80 |
| Beta |
1.49 |
| Outstanding shares (mil) |
52.84 |
| Enterprise Value (mil) |
6,030.10 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.01% |
| Cost of Debt |
4.46% |
| WACC |
8.41% |