As of 2024-12-13, the Intrinsic Value of Johnson Matthey PLC (JMAT.L) is 10,609.70 GBP. This JMAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,371.00 GBP, the upside of Johnson Matthey PLC is 673.90%.

The range of the Intrinsic Value is 7,606.32 - 17,497.15 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	7,606.32 - 17,497.15	10,609.70	673.9%
DCF (Growth 10y)	9,999.40 - 21,472.23	13,507.13	885.2%
DCF (EBITDA 5y)	4,191.79 - 5,821.87	4,903.93	257.7%
DCF (EBITDA 10y)	6,419.93 - 8,595.44	7,369.48	437.5%
Fair Value	1,342.92 - 1,342.92	1,342.92	-2.05%
P/E	1,462.01 - 6,474.55	3,556.77	159.4%
EV/EBITDA	997.83 - 4,972.07	2,397.56	74.9%
EPV	551.84 - 817.76	684.80	-50.1%
DDM - Stable	576.85 - 1,637.53	1,107.19	-19.2%
DDM - Multi	6,387.54 - 12,926.45	8,436.44	515.3%