JKHY
Jack Henry & Associates Inc
Price:  
179.56 
USD
Volume:  
243,793.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JKHY Intrinsic Value

1.70 %
Upside

What is the intrinsic value of JKHY?

As of 2025-07-11, the Intrinsic Value of Jack Henry & Associates Inc (JKHY) is 182.64 USD. This JKHY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.56 USD, the upside of Jack Henry & Associates Inc is 1.70%.

The range of the Intrinsic Value is 111.00 - 563.56 USD

Is JKHY undervalued or overvalued?

Based on its market price of 179.56 USD and our intrinsic valuation, Jack Henry & Associates Inc (JKHY) is undervalued by 1.70%.

179.56 USD
Stock Price
182.64 USD
Intrinsic Value
Intrinsic Value Details

JKHY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 111.00 - 563.56 182.64 1.7%
DCF (Growth 10y) 128.33 - 610.03 205.31 14.3%
DCF (EBITDA 5y) 113.64 - 167.11 132.14 -26.4%
DCF (EBITDA 10y) 131.51 - 208.66 159.46 -11.2%
Fair Value 42.18 - 42.18 42.18 -76.51%
P/E 100.56 - 180.95 142.47 -20.7%
EV/EBITDA 105.48 - 162.04 125.15 -30.3%
EPV 50.25 - 83.59 66.92 -62.7%
DDM - Stable 63.83 - 392.21 228.02 27.0%
DDM - Multi 106.58 - 494.74 173.80 -3.2%

JKHY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,075.56
Beta 0.09
Outstanding shares (mil) 72.82
Enterprise Value (mil) 13,205.69
Market risk premium 4.60%
Cost of Equity 7.41%
Cost of Debt 42.28%
WACC 7.69%