As of 2024-12-12, the Intrinsic Value of JPMorgan Japanese Investment Trust PLC (JFJ.L) is
436.06 GBP. This JFJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 575.00 GBP, the upside of JPMorgan Japanese Investment Trust PLC is
-24.20%.
The range of the Intrinsic Value is 352.19 - 577.17 GBP
436.06 GBP
Intrinsic Value
JFJ.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
352.19 - 577.17 |
436.06 |
-24.2% |
| DCF (Growth 10y) |
372.56 - 568.37 |
446.40 |
-22.4% |
| DCF (EBITDA 5y) |
224.60 - 272.69 |
242.69 |
-57.8% |
| DCF (EBITDA 10y) |
287.17 - 345.40 |
311.05 |
-45.9% |
| Fair Value |
2,111.58 - 2,111.58 |
2,111.58 |
267.23% |
| P/E |
286.65 - 733.14 |
510.57 |
-11.2% |
| EV/EBITDA |
161.38 - 499.87 |
301.16 |
-47.6% |
| EPV |
(444.39) - (535.76) |
(490.08) |
-185.2% |
| DDM - Stable |
563.53 - 1,197.36 |
880.45 |
53.1% |
| DDM - Multi |
259.55 - 426.09 |
322.38 |
-43.9% |
JFJ.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
904.39 |
| Beta |
0.75 |
| Outstanding shares (mil) |
1.57 |
| Enterprise Value (mil) |
963.71 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.42% |
| Cost of Debt |
4.29% |
| WACC |
9.76% |