As of 2024-12-15, the Intrinsic Value of JELD-WEN Holding Inc (JELD) is
35.63 USD. This JELD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.30 USD, the upside of JELD-WEN Holding Inc is
245.90%.
The range of the Intrinsic Value is 18.79 - 102.13 USD
35.63 USD
Intrinsic Value
JELD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.79 - 102.13 |
35.63 |
245.9% |
| DCF (Growth 10y) |
23.28 - 111.18 |
41.26 |
300.6% |
| DCF (EBITDA 5y) |
25.84 - 39.78 |
30.63 |
197.4% |
| DCF (EBITDA 10y) |
29.08 - 51.36 |
37.32 |
262.3% |
| Fair Value |
-13.88 - -13.88 |
-13.88 |
-234.73% |
| P/E |
(31.62) - 15.62 |
(9.22) |
-189.5% |
| EV/EBITDA |
8.36 - 24.99 |
13.81 |
34.1% |
| EPV |
6.40 - 22.65 |
14.53 |
41.0% |
| DDM - Stable |
(9.68) - (30.07) |
(19.88) |
-293.0% |
| DDM - Multi |
11.28 - 28.92 |
16.42 |
59.4% |
JELD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
871.59 |
| Beta |
0.68 |
| Outstanding shares (mil) |
84.62 |
| Enterprise Value (mil) |
1,873.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.38% |
| Cost of Debt |
8.43% |
| WACC |
7.61% |