What is the intrinsic value of JMAT.L?

As of 2025-07-06, the Intrinsic Value of Johnson Matthey PLC (JMAT.L) is 2,641.83 GBP. This JMAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,831.00 GBP, the upside of Johnson Matthey PLC is 44.30%.

The range of the Intrinsic Value is 2,197.33 - 3,282.67 GBP

Is JMAT.L undervalued or overvalued?

Based on its market price of 1,831.00 GBP and our intrinsic valuation, Johnson Matthey PLC (JMAT.L) is undervalued by 44.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,197.33 - 3,282.67	2,641.83	44.3%
DCF (Growth 10y)	2,331.52 - 3,356.61	2,754.32	50.4%
DCF (EBITDA 5y)	2,274.35 - 3,204.81	2,774.64	51.5%
DCF (EBITDA 10y)	2,438.25 - 3,393.50	2,920.64	59.5%
Fair Value	5,834.18 - 5,834.18	5,834.18	218.63%
P/E	3,108.10 - 5,017.41	4,410.43	140.9%
EV/EBITDA	1,341.40 - 4,774.67	2,501.79	36.6%
EPV	338.31 - 562.67	450.49	-75.4%
DDM - Stable	1,291.38 - 2,438.41	1,864.89	1.9%
DDM - Multi	1,596.99 - 2,355.91	1,904.04	4.0%