As of 2026-03-09, the Intrinsic Value of Journeo PLC (JNEO.L) is 389.20 GBP. This JNEO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 440.00 GBP, the upside of Journeo PLC is -11.50%.
The range of the Intrinsic Value is 301.66 - 593.06 GBP
Based on its market price of 440.00 GBP and our intrinsic valuation, Journeo PLC (JNEO.L) is overvalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 301.66 - 593.06 | 389.20 | -11.5% |
| DCF (Growth 10y) | 535.58 - 1,133.66 | 715.97 | 62.7% |
| DCF (EBITDA 5y) | 400.17 - 660.15 | 499.09 | 13.4% |
| DCF (EBITDA 10y) | 534.22 - 900.68 | 672.65 | 52.9% |
| Fair Value | 567.35 - 567.35 | 567.35 | 28.94% |
| P/E | 367.64 - 766.15 | 501.80 | 14.0% |
| EV/EBITDA | 309.89 - 658.45 | 462.43 | 5.1% |
| EPV | 281.39 - 361.40 | 321.39 | -27.0% |
| DDM - Stable | 183.37 - 550.09 | 366.73 | -16.7% |
| DDM - Multi | 430.50 - 1,023.52 | 608.34 | 38.3% |
| Market Cap (mil) | 82.19 |
| Beta | 1.18 |
| Outstanding shares (mil) | 0.19 |
| Enterprise Value (mil) | 69.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.19% |
| Cost of Debt | 5.00% |
| WACC | 9.12% |