JIN.AX
Jumbo Interactive Ltd
Price:  
9.87 
AUD
Volume:  
127,438
Australia | Hotels, Restaurants & Leisure

JIN.AX DCF Valuation - Growth Exit 5Y

33.5 %
Upside

What is the DCF valuation of JIN.AX?

The Discounted Cash Flow (DCF) valuation of Jumbo Interactive Ltd (JIN.AX) is 13.18 AUD. With the latest stock price at 9.87 AUD, the upside of Jumbo Interactive Ltd based on DCF is 33.5%.

Is JIN.AX a buy or a sell?

Based on the latest price of 9.87 AUD and our DCF valuation, Jumbo Interactive Ltd (JIN.AX) is a buy. Buying JIN.AX stocks now will result in a potential gain of 33.5%.

Range Selected
WACC / Discount Rate6.3% - 8.7%7.5%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price9.99 - 20.5313.18
Upside1.2% - 108.0%33.5%
9.87 AUD
Stock Price
13.18 AUD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

JIN.AX DCF Valuation: Revenue & Expenses Forecast

(AUD in millions)Projections
06-202406-202506-202606-202706-202806-2029
Revenue159142155168186202
% Growth
34%-11%9%9%10%9%
Cost of goods sold(28)(25)(27)(29)(32)(35)
% of Revenue17%17%17%17%17%17%
Selling, G&A expenses(45)(40)(44)(48)(53)(57)
% of Revenue28%28%28%28%28%28%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(23)(20)(22)(24)(27)(29)
% of Revenue14%14%14%14%14%14%
Tax expense(20)(18)(19)(21)(23)(25)
Tax rate32%31%31%31%31%31%
Net profit433943465156
% Margin27%28%28%28%28%28%