As of 2024-12-14, the Intrinsic Value of Jack Henry & Associates Inc (JKHY) is
204.60 USD. This JKHY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 179.80 USD, the upside of Jack Henry & Associates Inc is
13.80%.
The range of the Intrinsic Value is 127.68 - 558.78 USD
204.60 USD
Intrinsic Value
JKHY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
127.68 - 558.78 |
204.60 |
13.8% |
| DCF (Growth 10y) |
161.45 - 671.72 |
253.17 |
40.8% |
| DCF (EBITDA 5y) |
123.20 - 178.37 |
144.10 |
-19.9% |
| DCF (EBITDA 10y) |
152.38 - 231.41 |
182.87 |
1.7% |
| Fair Value |
39.17 - 39.17 |
39.17 |
-78.22% |
| P/E |
140.97 - 174.33 |
155.38 |
-13.6% |
| EV/EBITDA |
104.38 - 161.15 |
129.48 |
-28.0% |
| EPV |
53.01 - 77.09 |
65.05 |
-63.8% |
| DDM - Stable |
69.53 - 361.10 |
215.32 |
19.8% |
| DDM - Multi |
130.89 - 510.09 |
206.24 |
14.7% |
JKHY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,118.21 |
| Beta |
0.23 |
| Outstanding shares (mil) |
72.96 |
| Enterprise Value (mil) |
13,215.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.44% |
| Cost of Debt |
42.28% |
| WACC |
7.73% |