JKHY
Jack Henry & Associates Inc
Price:  
168.99 
USD
Volume:  
313,859.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JKHY Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Jack Henry & Associates Inc (JKHY) is 173.53 USD. This JKHY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.99 USD, the upside of Jack Henry & Associates Inc is %.

The range of the Intrinsic Value is 119.14 - 330.82 USD

168.99 USD
Stock Price
173.53 USD
Intrinsic Value
Intrinsic Value Details

JKHY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.14 - 330.82 173.53 2.7%
DCF (Growth 10y) 144.72 - 376.90 204.82 21.2%
DCF (EBITDA 5y) 135.86 - 199.84 166.76 -1.3%
DCF (EBITDA 10y) 156.42 - 235.72 193.17 14.3%
Fair Value 25.98 - 25.98 25.98 -84.63%
P/E 145.05 - 163.23 156.22 -7.6%
EV/EBITDA 118.57 - 170.90 150.79 -10.8%
EPV 46.49 - 62.07 54.28 -67.9%
DDM - Stable 54.50 - 199.90 127.20 -24.7%
DDM - Multi 105.14 - 288.51 152.80 -9.6%

JKHY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,314.30
Beta 0.83
Outstanding shares (mil) 72.87
Enterprise Value (mil) 12,537.05
Market risk premium 4.60%
Cost of Equity 8.51%
Cost of Debt 4.62%
WACC 8.40%