As of 2024-12-12, the Intrinsic Value of Jarvis Securities PLC (JIM.L) is
120.16 GBP. This JIM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.00 GBP, the upside of Jarvis Securities PLC is
140.30%.
The range of the Intrinsic Value is 99.72 - 154.39 GBP
120.16 GBP
Intrinsic Value
JIM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.72 - 154.39 |
120.16 |
140.3% |
| DCF (Growth 10y) |
108.08 - 164.73 |
129.40 |
158.8% |
| DCF (EBITDA 5y) |
96.46 - 145.03 |
135.16 |
170.3% |
| DCF (EBITDA 10y) |
105.66 - 156.82 |
139.74 |
179.5% |
| Fair Value |
36.98 - 36.98 |
36.98 |
-26.05% |
| P/E |
88.46 - 163.29 |
122.02 |
144.0% |
| EV/EBITDA |
75.62 - 155.86 |
126.85 |
153.7% |
| EPV |
117.26 - 165.55 |
141.40 |
182.8% |
| DDM - Stable |
42.66 - 92.03 |
67.35 |
34.7% |
| DDM - Multi |
78.47 - 127.07 |
96.64 |
93.3% |
JIM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21.91 |
| Beta |
0.40 |
| Outstanding shares (mil) |
0.44 |
| Enterprise Value (mil) |
16.25 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.75% |
| Cost of Debt |
4.63% |
| WACC |
9.67% |