As of 2025-07-11, the Intrinsic Value of JPEL Private Equity Ltd (JPEL.L) is 1.88 USD. This JPEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.96 USD, the upside of JPEL Private Equity Ltd is 96.00%.
The range of the Intrinsic Value is 1.71 - 2.12 USD
Based on its market price of 0.96 USD and our intrinsic valuation, JPEL Private Equity Ltd (JPEL.L) is undervalued by 96.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.71 - 2.12 | 1.88 | 96.0% |
| DCF (Growth 10y) | 1.85 - 2.25 | 2.02 | 110.8% |
| DCF (EBITDA 5y) | 1.22 - 2.43 | 1.70 | 77.2% |
| DCF (EBITDA 10y) | 1.50 - 2.50 | 1.89 | 96.7% |
| Fair Value | -1.66 - -1.66 | -1.66 | -272.73% |
| P/E | (0.33) - 1.88 | 0.44 | -54.3% |
| EV/EBITDA | (0.01) - 1.85 | 0.65 | -32.5% |
| EPV | (2.93) - (3.48) | (3.20) | -433.8% |
| DDM - Stable | (0.31) - (0.55) | (0.43) | -145.1% |
| DDM - Multi | 0.61 - 0.87 | 0.72 | -24.9% |
| Market Cap (mil) | 20.78 |
| Beta | 0.72 |
| Outstanding shares (mil) | 21.65 |
| Enterprise Value (mil) | 14.63 |
| Market risk premium | 5.48% |
| Cost of Equity | 13.32% |
| Cost of Debt | 5.00% |
| WACC | 9.03% |