As of 2024-12-12, the Intrinsic Value of Jpmorgan Elect PLC (JPEI.L) is
325.03 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
225.00%.
The range of the Intrinsic Value is 284.61 - 381.42 GBP
325.03 GBP
Intrinsic Value
JPEI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
284.61 - 381.42 |
325.03 |
225.0% |
| DCF (Growth 10y) |
318.17 - 419.42 |
360.72 |
260.7% |
| DCF (EBITDA 5y) |
241.61 - 384.90 |
301.30 |
201.3% |
| DCF (EBITDA 10y) |
289.66 - 421.39 |
343.81 |
243.8% |
| Fair Value |
244.36 - 244.36 |
244.36 |
144.36% |
| P/E |
127.85 - 487.92 |
300.81 |
200.8% |
| EV/EBITDA |
60.12 - 319.59 |
121.76 |
21.8% |
| EPV |
96.46 - 120.52 |
108.49 |
8.5% |
| DDM - Stable |
53.48 - 96.14 |
74.81 |
-25.2% |
| DDM - Multi |
201.57 - 283.59 |
235.74 |
135.7% |
JPEI.L Intrinsic Value - Key Valuation Metrics
| 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 |
11.47% |
| Cost of Debt |
4.58% |
| WACC |
11.33% |