JLG.L
John Laing Group PLC
Price:  
402.60 
GBP
Volume:  
9,168,450.00
United Kingdom | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JLG.L Intrinsic Value

-91.45 %
Upside

As of 2024-12-14, the Intrinsic Value of John Laing Group PLC (JLG.L) is 34.44 GBP. This JLG.L valuation is based on the model Peter Lynch Fair Value. With the current market price of 402.60 GBP, the upside of John Laing Group PLC is -91.45%.

402.60 GBP
Stock Price
34.44 GBP
Intrinsic Value
Intrinsic Value Details

JLG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (12,788.34) - (3,000.38) (4,793.63) -1290.7%
DCF (Growth 10y) (13,097.43) - (60,205.56) (21,725.65) -5496.3%
DCF (EBITDA 5y) (1,298.23) - (1,649.91) (1,234.50) -123450.0%
DCF (EBITDA 10y) (5,973.32) - (8,262.02) (1,234.50) -123450.0%
Fair Value 34.44 - 34.44 34.44 -91.45%
P/E 68.47 - 118.47 96.77 -76.0%
EV/EBITDA 24.80 - 95.56 53.13 -86.8%
EPV 278.19 - 390.92 334.56 -16.9%
DDM - Stable 83.17 - 465.74 274.46 -31.8%
DDM - Multi (3,716.60) - (13,273.56) (5,517.32) -1470.4%

JLG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,987.33
Beta 0.54
Outstanding shares (mil) 4.94
Enterprise Value (mil) 2,123.33
Market risk premium 5.34%
Cost of Equity 7.56%
Cost of Debt 5.00%
WACC 7.39%