As of 2025-07-12, the Intrinsic Value of J D Wetherspoon PLC (JDW.L) is 980.33 GBP. This JDW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 777.00 GBP, the upside of J D Wetherspoon PLC is 26.20%.
The range of the Intrinsic Value is 442.44 - 2,248.28 GBP
Based on its market price of 777.00 GBP and our intrinsic valuation, J D Wetherspoon PLC (JDW.L) is undervalued by 26.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 442.44 - 2,248.28 | 980.33 | 26.2% |
| DCF (Growth 10y) | 607.19 - 2,387.06 | 1,141.79 | 46.9% |
| DCF (EBITDA 5y) | 185.60 - 353.53 | 286.39 | -63.1% |
| DCF (EBITDA 10y) | 394.34 - 673.54 | 542.75 | -30.1% |
| Fair Value | 292.95 - 292.95 | 292.95 | -62.30% |
| P/E | 645.69 - 901.87 | 765.88 | -1.4% |
| EV/EBITDA | 60.83 - 440.34 | 294.13 | -62.1% |
| EPV | 969.25 - 1,686.99 | 1,328.12 | 70.9% |
| DDM - Stable | 395.67 - 900.27 | 647.97 | -16.6% |
| DDM - Multi | 395.40 - 686.90 | 500.76 | -35.6% |
| Market Cap (mil) | 827.04 |
| Beta | 0.82 |
| Outstanding shares (mil) | 1.06 |
| Enterprise Value (mil) | 1,942.23 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.11% |
| Cost of Debt | 6.17% |
| WACC | 7.12% |