As of 2024-12-15, the Intrinsic Value of Jpmorgan European Investment Trust PLC (JETI.L) is
329.28 GBP. This JETI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 154.25 GBP, the upside of Jpmorgan European Investment Trust PLC is
113.50%.
The range of the Intrinsic Value is 262.89 - 449.00 GBP
329.28 GBP
Intrinsic Value
JETI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
262.89 - 449.00 |
329.28 |
113.5% |
| DCF (Growth 10y) |
286.04 - 480.60 |
355.92 |
130.7% |
| DCF (EBITDA 5y) |
185.15 - 274.75 |
225.46 |
46.2% |
| DCF (EBITDA 10y) |
237.56 - 345.90 |
283.91 |
84.1% |
| Fair Value |
3.75 - 3.75 |
3.75 |
-97.57% |
| P/E |
140.50 - 340.94 |
212.25 |
37.6% |
| EV/EBITDA |
96.69 - 241.50 |
133.04 |
-13.8% |
| EPV |
37.38 - 53.21 |
45.30 |
-70.6% |
| DDM - Stable |
104.75 - 191.77 |
148.26 |
-3.9% |
| DDM - Multi |
149.00 - 213.82 |
175.68 |
13.9% |
JETI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
407.12 |
| Beta |
1.19 |
| Outstanding shares (mil) |
2.64 |
| Enterprise Value (mil) |
380.23 |
| Market risk premium |
5.34% |
| Cost of Equity |
14.28% |
| Cost of Debt |
6.90% |
| WACC |
10.53% |