As of 2024-12-14, the Intrinsic Value of Jensen Group NV (JEN.BR) is
59.40 EUR. This JEN.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.10 EUR, the upside of Jensen Group NV is
41.10%.
The range of the Intrinsic Value is 37.72 - 151.42 EUR
59.40 EUR
Intrinsic Value
JEN.BR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.72 - 151.42 |
59.40 |
41.1% |
| DCF (Growth 10y) |
44.61 - 164.47 |
67.67 |
60.7% |
| DCF (EBITDA 5y) |
24.54 - 34.35 |
29.11 |
-30.8% |
| DCF (EBITDA 10y) |
32.82 - 46.35 |
38.92 |
-7.6% |
| Fair Value |
94.18 - 94.18 |
94.18 |
123.70% |
| P/E |
31.49 - 45.29 |
38.40 |
-8.8% |
| EV/EBITDA |
25.96 - 129.86 |
72.33 |
71.8% |
| EPV |
37.27 - 58.89 |
48.08 |
14.2% |
| DDM - Stable |
41.92 - 220.03 |
130.97 |
211.1% |
| DDM - Multi |
52.16 - 211.65 |
83.55 |
98.5% |
JEN.BR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
399.76 |
| Beta |
-0.22 |
| Outstanding shares (mil) |
9.50 |
| Enterprise Value (mil) |
403.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.93% |
| Cost of Debt |
4.25% |
| WACC |
5.65% |