As of 2025-06-07, the Intrinsic Value of Jeronimo Martins SGPS SA (JMT.LS) is 29.85 EUR. This JMT.LS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.58 EUR, the upside of Jeronimo Martins SGPS SA is 38.30%.
The range of the Intrinsic Value is 19.62 - 58.63 EUR
Based on its market price of 21.58 EUR and our intrinsic valuation, Jeronimo Martins SGPS SA (JMT.LS) is undervalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.62 - 58.63 | 29.85 | 38.3% |
| DCF (Growth 10y) | 23.16 - 63.32 | 33.78 | 56.5% |
| DCF (EBITDA 5y) | 18.26 - 25.18 | 21.42 | -0.7% |
| DCF (EBITDA 10y) | 21.04 - 29.54 | 24.85 | 15.2% |
| Fair Value | 12.67 - 12.67 | 12.67 | -41.31% |
| P/E | 17.45 - 24.09 | 21.29 | -1.3% |
| EV/EBITDA | 17.43 - 31.88 | 23.39 | 8.4% |
| EPV | 12.63 - 18.35 | 15.49 | -28.2% |
| DDM - Stable | 9.51 - 29.47 | 19.49 | -9.7% |
| DDM - Multi | 12.05 - 27.01 | 16.45 | -23.8% |
| Market Cap (mil) | 13,580.08 |
| Beta | 0.90 |
| Outstanding shares (mil) | 629.29 |
| Enterprise Value (mil) | 16,678.08 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.21% |
| Cost of Debt | 5.91% |
| WACC | 7.22% |