As of 2024-12-12, the Intrinsic Value of Janus Henderson Group PLC (JHG) is
45.62 USD. This JHG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.31 USD, the upside of Janus Henderson Group PLC is
3.00%.
The range of the Intrinsic Value is 35.35 - 68.60 USD
45.62 USD
Intrinsic Value
JHG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.35 - 68.60 |
45.62 |
3.0% |
| DCF (Growth 10y) |
37.55 - 68.51 |
47.21 |
6.5% |
| DCF (EBITDA 5y) |
38.09 - 57.14 |
47.38 |
6.9% |
| DCF (EBITDA 10y) |
39.53 - 58.93 |
48.54 |
9.5% |
| Fair Value |
84.68 - 84.68 |
84.68 |
91.10% |
| P/E |
28.72 - 42.74 |
34.94 |
-21.2% |
| EV/EBITDA |
16.21 - 58.97 |
36.45 |
-17.7% |
| EPV |
50.85 - 68.31 |
59.58 |
34.5% |
| DDM - Stable |
28.12 - 80.48 |
54.30 |
22.5% |
| DDM - Multi |
26.54 - 56.54 |
35.86 |
-19.1% |
JHG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,044.85 |
| Beta |
1.04 |
| Outstanding shares (mil) |
158.99 |
| Enterprise Value (mil) |
6,238.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.11% |
| Cost of Debt |
4.61% |
| WACC |
7.92% |