JHG
Janus Henderson Group PLC
Price:  
30.72 
USD
Volume:  
1,086,918.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JHG Intrinsic Value

71.70 %
Upside

What is the intrinsic value of JHG?

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

Is JHG undervalued or overvalued?

Based on its market price of 30.72 USD and our intrinsic valuation, Janus Henderson Group PLC (JHG) is undervalued by 71.70%.

30.72 USD
Stock Price
52.75 USD
Intrinsic Value
Intrinsic Value Details

JHG Intrinsic Value - Valuation Summary

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%

JHG Intrinsic Value - Key Valuation Metrics

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%