As of 2024-12-13, the Intrinsic Value of Jupiter Emerging & Frontier Income Trust Plc (JEFI.L) is
449.20 GBP. This JEFI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 94.00 GBP, the upside of Jupiter Emerging & Frontier Income Trust Plc is
377.90%.
The range of the Intrinsic Value is 381.17 - 551.54 GBP
449.20 GBP
Intrinsic Value
JEFI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
381.17 - 551.54 |
449.20 |
377.9% |
| DCF (Growth 10y) |
412.61 - 584.80 |
481.83 |
412.6% |
| DCF (EBITDA 5y) |
457.20 - 802.89 |
610.83 |
549.8% |
| DCF (EBITDA 10y) |
463.39 - 775.01 |
596.70 |
534.8% |
| Fair Value |
110.36 - 110.36 |
110.36 |
17.40% |
| P/E |
395.53 - 1,422.46 |
782.57 |
732.5% |
| EV/EBITDA |
281.44 - 1,012.47 |
629.92 |
570.1% |
| EPV |
134.25 - 177.70 |
155.97 |
65.9% |
| DDM - Stable |
132.52 - 250.57 |
191.55 |
103.8% |
| DDM - Multi |
297.99 - 427.74 |
350.56 |
272.9% |
JEFI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
56.69 |
| Beta |
1.07 |
| Outstanding shares (mil) |
0.60 |
| Enterprise Value (mil) |
55.75 |
| Market risk premium |
5.34% |
| Cost of Equity |
10.29% |
| Cost of Debt |
5.50% |
| WACC |
9.74% |