As of 2025-04-21, the Intrinsic Value of Janus Henderson Group PLC (JHG) is 52.75 USD. This JHG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.72 USD, the upside of Janus Henderson Group PLC is 71.70%.
The range of the Intrinsic Value is 43.38 - 68.92 USD
Based on its market price of 30.72 USD and our intrinsic valuation, Janus Henderson Group PLC (JHG) is undervalued by 71.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.38 - 68.92 | 52.75 | 71.7% |
| DCF (Growth 10y) | 49.99 - 79.52 | 60.87 | 98.2% |
| DCF (EBITDA 5y) | 47.99 - 73.47 | 56.80 | 84.9% |
| DCF (EBITDA 10y) | 53.70 - 83.85 | 64.41 | 109.7% |
| Fair Value | 85.52 - 85.52 | 85.52 | 178.40% |
| P/E | 30.37 - 37.42 | 32.34 | 5.3% |
| EV/EBITDA | 16.22 - 61.36 | 39.09 | 27.2% |
| EPV | 41.56 - 58.85 | 50.21 | 63.4% |
| DDM - Stable | 22.43 - 50.07 | 36.25 | 18.0% |
| DDM - Multi | 27.03 - 47.15 | 34.38 | 11.9% |
| Market Cap (mil) | 4,840.24 |
| Beta | 1.23 |
| Outstanding shares (mil) | 157.56 |
| Enterprise Value (mil) | 4,018.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.91% |
| Cost of Debt | 4.91% |
| WACC | 8.52% |