As of 2025-05-20, the Intrinsic Value of St. Joe Co (JOE) is 20.48 USD. This JOE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.79 USD, the upside of St. Joe Co is -55.30%.
The range of the Intrinsic Value is 14.34 - 31.39 USD
Based on its market price of 45.79 USD and our intrinsic valuation, St. Joe Co (JOE) is overvalued by 55.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.34 - 31.39 | 20.48 | -55.3% |
| DCF (Growth 10y) | 21.77 - 44.08 | 29.83 | -34.8% |
| DCF (EBITDA 5y) | 15.37 - 24.29 | 19.50 | -57.4% |
| DCF (EBITDA 10y) | 22.99 - 36.44 | 29.04 | -36.6% |
| Fair Value | 33.38 - 33.38 | 33.38 | -27.10% |
| P/E | 8.64 - 16.15 | 11.27 | -75.4% |
| EV/EBITDA | 9.29 - 21.21 | 13.91 | -69.6% |
| EPV | 19.58 - 32.20 | 25.89 | -43.5% |
| DDM - Stable | 11.35 - 25.41 | 18.38 | -59.9% |
| DDM - Multi | 19.06 - 33.30 | 24.25 | -47.0% |
| Market Cap (mil) | 2,665.89 |
| Beta | 0.53 |
| Outstanding shares (mil) | 58.22 |
| Enterprise Value (mil) | 3,185.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.98% |
| Cost of Debt | 5.85% |
| WACC | 6.49% |