As of 2024-12-12, the Intrinsic Value of Johnson Service Group PLC (JSG.L) is 72.53 GBP. This JSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.60 GBP, the upside of Johnson Service Group PLC is -50.90%.

The range of the Intrinsic Value is 45.67 - 134.43 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	45.67 - 134.43	72.53	-50.9%
DCF (Growth 10y)	97.83 - 247.10	143.21	-3.0%
DCF (EBITDA 5y)	146.50 - 195.22	165.47	12.1%
DCF (EBITDA 10y)	170.41 - 242.15	199.29	35.0%
Fair Value	187.83 - 187.83	187.83	27.26%
P/E	138.55 - 168.29	144.90	-1.8%
EV/EBITDA	155.84 - 288.17	203.38	37.8%
EPV	54.49 - 79.15	66.82	-54.7%
DDM - Stable	65.26 - 181.73	123.49	-16.3%
DDM - Multi	102.81 - 215.24	138.38	-6.2%