JOE
St. Joe Co
Price:  
55.02 
USD
Volume:  
165,806.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JOE Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of St. Joe Co (JOE) is 13.03 USD. This JOE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.02 USD, the upside of St. Joe Co is %.

The range of the Intrinsic Value is 8.45 - 21.14 USD

55.02 USD
Stock Price
13.03 USD
Intrinsic Value
Intrinsic Value Details

JOE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.45 - 21.14 13.03 -76.3%
DCF (Growth 10y) 15.15 - 32.97 21.60 -60.7%
DCF (EBITDA 5y) 10.46 - 20.34 13.83 -74.9%
DCF (EBITDA 10y) 17.10 - 31.77 22.30 -59.5%
Fair Value 20.88 - 20.88 20.88 -62.04%
P/E 8.64 - 22.81 13.72 -75.1%
EV/EBITDA 4.65 - 22.39 12.03 -78.1%
EPV 8.27 - 15.80 12.04 -78.1%
DDM - Stable 11.98 - 26.71 19.35 -64.8%
DDM - Multi 11.25 - 19.70 14.34 -73.9%

JOE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,211.52
Beta 1.66
Outstanding shares (mil) 58.37
Enterprise Value (mil) 3,751.02
Market risk premium 4.60%
Cost of Equity 8.31%
Cost of Debt 5.55%
WACC 7.70%