As of 2024-12-12, the Intrinsic Value of St. Joe Co (JOE) is
20.73 USD. This JOE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.45 USD, the upside of St. Joe Co is
-56.30%.
The range of the Intrinsic Value is 14.97 - 30.42 USD
20.73 USD
Intrinsic Value
JOE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.97 - 30.42 |
20.73 |
-56.3% |
| DCF (Growth 10y) |
23.00 - 43.07 |
30.50 |
-35.7% |
| DCF (EBITDA 5y) |
19.29 - 25.99 |
21.89 |
-53.9% |
| DCF (EBITDA 10y) |
27.57 - 38.20 |
31.87 |
-32.8% |
| Fair Value |
28.38 - 28.38 |
28.38 |
-40.19% |
| P/E |
8.67 - 18.64 |
12.50 |
-73.7% |
| EV/EBITDA |
10.65 - 23.67 |
18.35 |
-61.3% |
| EPV |
18.75 - 28.76 |
23.76 |
-49.9% |
| DDM - Stable |
11.12 - 23.35 |
17.24 |
-63.7% |
| DDM - Multi |
20.87 - 33.76 |
25.77 |
-45.7% |
JOE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,771.08 |
| Beta |
1.07 |
| Outstanding shares (mil) |
58.40 |
| Enterprise Value (mil) |
3,310.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.45% |
| Cost of Debt |
5.79% |
| WACC |
6.06% |