As of 2025-11-13, the Intrinsic Value of JLT Mobile Computers AB (publ) (JLT.ST) is 2.85 SEK. This JLT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.06 SEK, the upside of JLT Mobile Computers AB (publ) is 38.50%.
The range of the Intrinsic Value is 1.41 - 23.22 SEK
Based on its market price of 2.06 SEK and our intrinsic valuation, JLT Mobile Computers AB (publ) (JLT.ST) is undervalued by 38.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (27.38) - (1.98) | (3.67) | -278.2% |
| DCF (Growth 10y) | 1.41 - 23.22 | 2.85 | 38.5% |
| DCF (EBITDA 5y) | 0.01 - 0.26 | 0.08 | -96.2% |
| DCF (EBITDA 10y) | 0.81 - 1.99 | 1.15 | -44.1% |
| Fair Value | -1.42 - -1.42 | -1.42 | -169.17% |
| P/E | (3.55) - (4.18) | (3.73) | -280.9% |
| EV/EBITDA | (1.10) - (1.93) | (1.34) | -165.0% |
| EPV | 10.90 - 14.72 | 12.81 | 521.8% |
| DDM - Stable | (3.27) - (26.62) | (14.95) | -825.5% |
| DDM - Multi | 0.84 - 5.58 | 1.48 | -27.9% |
| Market Cap (mil) | 59.14 |
| Beta | 0.82 |
| Outstanding shares (mil) | 28.71 |
| Enterprise Value (mil) | 51.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.29% |
| Cost of Debt | 5.00% |
| WACC | 5.64% |