As of 2025-05-15, the Intrinsic Value of Jumbo Interactive Ltd (JIN.AX) is 13.55 AUD. This JIN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.01 AUD, the upside of Jumbo Interactive Ltd is 35.40%.
The range of the Intrinsic Value is 10.16 - 21.67 AUD
Based on its market price of 10.01 AUD and our intrinsic valuation, Jumbo Interactive Ltd (JIN.AX) is undervalued by 35.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.16 - 21.67 | 13.55 | 35.4% |
| DCF (Growth 10y) | 12.77 - 26.51 | 16.85 | 68.3% |
| DCF (EBITDA 5y) | 12.28 - 16.13 | 14.32 | 43.1% |
| DCF (EBITDA 10y) | 14.66 - 20.21 | 17.42 | 74.0% |
| Fair Value | 7.41 - 7.41 | 7.41 | -25.98% |
| P/E | 10.19 - 17.31 | 13.59 | 35.8% |
| EV/EBITDA | 10.93 - 14.16 | 12.61 | 26.0% |
| EPV | 9.64 - 13.00 | 11.32 | 13.1% |
| DDM - Stable | 6.09 - 18.72 | 12.40 | 23.9% |
| DDM - Multi | 9.19 - 20.39 | 12.51 | 24.9% |
| Market Cap (mil) | 625.02 |
| Beta | 0.82 |
| Outstanding shares (mil) | 62.44 |
| Enterprise Value (mil) | 561.47 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.36% |
| Cost of Debt | 5.50% |
| WACC | 7.34% |