As of 2025-11-17, the Intrinsic Value of Jpmorgan Elect PLC (JPEI.L) is 323.82 GBP. This JPEI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.00 GBP, the upside of Jpmorgan Elect PLC is 223.80%.
The range of the Intrinsic Value is 286.83 - 373.94 GBP
Based on its market price of 100.00 GBP and our intrinsic valuation, Jpmorgan Elect PLC (JPEI.L) is undervalued by 223.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 286.83 - 373.94 | 323.82 | 223.8% |
| DCF (Growth 10y) | 320.75 - 411.03 | 359.34 | 259.3% |
| DCF (EBITDA 5y) | 288.88 - 348.30 | 328.46 | 228.5% |
| DCF (EBITDA 10y) | 321.75 - 391.75 | 362.11 | 262.1% |
| Fair Value | 244.36 - 244.36 | 244.36 | 144.36% |
| P/E | 91.29 - 353.46 | 199.10 | 99.1% |
| EV/EBITDA | 82.61 - 299.10 | 167.34 | 67.3% |
| EPV | 97.23 - 118.35 | 107.79 | 7.8% |
| DDM - Stable | 53.92 - 94.16 | 74.04 | -26.0% |
| DDM - Multi | 203.48 - 277.11 | 234.68 | 134.7% |
| Market Cap (mil) | 334.97 |
| Beta | 1.15 |
| Outstanding shares (mil) | 3.35 |
| Enterprise Value (mil) | 324.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.52% |
| Cost of Debt | 4.58% |
| WACC | 11.37% |