As of 2024-12-15, the Intrinsic Value of Jpmorgan European Discovery Trust PLC (JEDT.L) is
172.03 GBP. This JEDT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 448.50 GBP, the upside of Jpmorgan European Discovery Trust PLC is
-61.60%.
The range of the Intrinsic Value is 149.55 - 202.40 GBP
172.03 GBP
Intrinsic Value
JEDT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
149.55 - 202.40 |
172.03 |
-61.6% |
| DCF (Growth 10y) |
159.15 - 205.73 |
179.37 |
-60.0% |
| DCF (EBITDA 5y) |
294.46 - 336.55 |
314.65 |
-29.8% |
| DCF (EBITDA 10y) |
218.18 - 268.39 |
241.61 |
-46.1% |
| Fair Value |
169.83 - 169.83 |
169.83 |
-62.13% |
| P/E |
448.34 - 449.42 |
448.88 |
0.1% |
| EV/EBITDA |
448.10 - 448.15 |
448.12 |
-0.1% |
| EPV |
(15.59) - (8.49) |
(12.04) |
-102.7% |
| DDM - Stable |
102.99 - 179.15 |
141.07 |
-68.5% |
| DDM - Multi |
117.20 - 153.21 |
132.57 |
-70.4% |
JEDT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
522.64 |
| Beta |
3.55 |
| Outstanding shares (mil) |
1.17 |
| Enterprise Value (mil) |
587.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
24.07% |
| Cost of Debt |
5.00% |
| WACC |
21.71% |