As of 2024-12-15, the Intrinsic Value of JPmorgan Emerging Markets Investment Trust PLC (JMG.L) is
129.38 GBP. This JMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.80 GBP, the upside of JPmorgan Emerging Markets Investment Trust PLC is
16.80%.
The range of the Intrinsic Value is 106.42 - 167.93 GBP
129.38 GBP
Intrinsic Value
JMG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.42 - 167.93 |
129.38 |
16.8% |
| DCF (Growth 10y) |
114.60 - 169.69 |
135.36 |
22.2% |
| DCF (EBITDA 5y) |
92.90 - 120.97 |
107.29 |
-3.2% |
| DCF (EBITDA 10y) |
105.85 - 134.74 |
120.11 |
8.4% |
| Fair Value |
198.67 - 198.67 |
198.67 |
79.31% |
| P/E |
102.83 - 165.54 |
130.44 |
17.7% |
| EV/EBITDA |
80.57 - 139.47 |
102.00 |
-7.9% |
| EPV |
(36.84) - (43.84) |
(40.34) |
-136.4% |
| DDM - Stable |
39.42 - 80.17 |
59.79 |
-46.0% |
| DDM - Multi |
45.82 - 72.03 |
55.98 |
-49.5% |
JMG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,184.65 |
| Beta |
0.76 |
| Outstanding shares (mil) |
10.69 |
| Enterprise Value (mil) |
1,179.13 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.52% |
| Cost of Debt |
4.58% |
| WACC |
8.92% |