As of 2024-12-13, the Intrinsic Value of Jupiter Green Investment Trust PLC (JGC.L) is
14.94 GBP. This JGC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 226.00 GBP, the upside of Jupiter Green Investment Trust PLC is
-93.40%.
The range of the Intrinsic Value is 13.56 - 15.68 GBP
14.94 GBP
Intrinsic Value
JGC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.56 - 15.68 |
14.94 |
-93.4% |
| DCF (Growth 10y) |
16.97 - 16.40 |
16.77 |
-92.6% |
| DCF (EBITDA 5y) |
16.94 - 13.80 |
16.28 |
-92.8% |
| DCF (EBITDA 10y) |
17.22 - 16.41 |
17.04 |
-92.5% |
| Fair Value |
-30.83 - -30.83 |
-30.83 |
-113.64% |
| P/E |
(5.08) - (4.78) |
(5.12) |
-102.3% |
| EV/EBITDA |
26.64 - 57.24 |
33.37 |
-85.2% |
| EPV |
26.40 - 27.79 |
27.10 |
-88.0% |
| DDM - Stable |
(10.14) - (24.61) |
(17.38) |
-107.7% |
| DDM - Multi |
(2.14) - (4.05) |
(2.81) |
-101.2% |
JGC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.43 |
| Beta |
0.90 |
| Outstanding shares (mil) |
0.19 |
| Enterprise Value (mil) |
39.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.51% |
| Cost of Debt |
7.60% |
| WACC |
10.21% |