As of 2025-05-06, the Intrinsic Value of JD Sports Fashion PLC (JD.L) is 162.09 GBP. This JD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.98 GBP, the upside of JD Sports Fashion PLC is 102.70%.
The range of the Intrinsic Value is 131.43 - 210.79 GBP
Based on its market price of 79.98 GBP and our intrinsic valuation, JD Sports Fashion PLC (JD.L) is undervalued by 102.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.43 - 210.79 | 162.09 | 102.7% |
| DCF (Growth 10y) | 180.27 - 287.15 | 221.67 | 177.2% |
| DCF (EBITDA 5y) | 136.88 - 171.57 | 152.57 | 90.8% |
| DCF (EBITDA 10y) | 180.36 - 236.84 | 205.63 | 157.1% |
| Fair Value | 155.60 - 155.60 | 155.60 | 94.55% |
| P/E | 74.19 - 138.24 | 105.52 | 31.9% |
| EV/EBITDA | 157.51 - 261.04 | 177.48 | 121.9% |
| EPV | 186.18 - 258.50 | 222.34 | 178.0% |
| DDM - Stable | 32.98 - 65.75 | 49.36 | -38.3% |
| DDM - Multi | 89.95 - 142.72 | 110.58 | 38.3% |
| Market Cap (mil) | 4,121.02 |
| Beta | 0.67 |
| Outstanding shares (mil) | 51.53 |
| Enterprise Value (mil) | 4,864.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.37% |
| Cost of Debt | 4.46% |
| WACC | 8.18% |