As of 2024-12-14, the Intrinsic Value of Jpmorgan Global Growth & Income PLC (JGGI.L) is
1,211.06 GBP. This JGGI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 594.00 GBP, the upside of Jpmorgan Global Growth & Income PLC is
103.90%.
The range of the Intrinsic Value is 1,038.15 - 1,465.12 GBP
1,211.06 GBP
Intrinsic Value
JGGI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
1,038.15 - 1,465.12 |
1,211.06 |
103.9% |
DCF (Growth 10y) |
1,132.40 - 1,570.72 |
1,311.12 |
120.7% |
DCF (EBITDA 5y) |
749.33 - 957.00 |
835.43 |
40.6% |
DCF (EBITDA 10y) |
944.79 - 1,194.57 |
1,050.74 |
76.9% |
Fair Value |
2,808.78 - 2,808.78 |
2,808.78 |
372.86% |
P/E |
516.18 - 683.09 |
618.47 |
4.1% |
EV/EBITDA |
437.60 - 831.51 |
541.69 |
-8.8% |
EPV |
428.99 - 560.78 |
494.88 |
-16.7% |
DDM - Stable |
632.52 - 1,196.09 |
914.31 |
53.9% |
DDM - Multi |
681.34 - 1,034.93 |
824.02 |
38.7% |
JGGI.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,919.59 |
Beta |
0.83 |
Outstanding shares (mil) |
4.92 |
Enterprise Value (mil) |
2,879.79 |
Market risk premium |
5.98% |
Cost of Equity |
10.94% |
Cost of Debt |
5.12% |
WACC |
10.67% |