As of 2024-12-15, the Intrinsic Value of JPmorgan Global Emerging Markets Income Trust PLC (JEMI.L) is
176.50 GBP. This JEMI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.50 GBP, the upside of JPmorgan Global Emerging Markets Income Trust PLC is
32.20%.
The range of the Intrinsic Value is 143.59 - 233.02 GBP
176.50 GBP
Intrinsic Value
JEMI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
143.59 - 233.02 |
176.50 |
32.2% |
| DCF (Growth 10y) |
154.53 - 235.42 |
184.66 |
38.3% |
| DCF (EBITDA 5y) |
103.99 - 120.66 |
111.82 |
-16.2% |
| DCF (EBITDA 10y) |
126.97 - 149.89 |
137.62 |
3.1% |
| Fair Value |
-88.95 - -88.95 |
-88.95 |
-166.63% |
| P/E |
(22.06) - 152.39 |
46.08 |
-65.5% |
| EV/EBITDA |
(20.94) - 99.06 |
24.72 |
-81.5% |
| EPV |
135.83 - 171.22 |
153.53 |
15.0% |
| DDM - Stable |
(23.96) - (51.36) |
(37.66) |
-128.2% |
| DDM - Multi |
100.64 - 168.16 |
125.96 |
-5.6% |
JEMI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
376.13 |
| Beta |
0.93 |
| Outstanding shares (mil) |
2.82 |
| Enterprise Value (mil) |
390.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.32% |
| Cost of Debt |
5.50% |
| WACC |
9.93% |