As of 2026-02-10, the Intrinsic Value of Johnson Service Group PLC (JSG.L) is 103.45 GBP. This JSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.80 GBP, the upside of Johnson Service Group PLC is -29.50%.
The range of the Intrinsic Value is 63.16 - 203.97 GBP
Based on its market price of 146.80 GBP and our intrinsic valuation, Johnson Service Group PLC (JSG.L) is overvalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.16 - 203.97 | 103.45 | -29.5% |
| DCF (Growth 10y) | 109.54 - 305.43 | 165.99 | 13.1% |
| DCF (EBITDA 5y) | 114.84 - 253.85 | 191.10 | 30.2% |
| DCF (EBITDA 10y) | 139.94 - 303.91 | 223.77 | 52.4% |
| Fair Value | 246.42 - 246.42 | 246.42 | 67.86% |
| P/E | 155.56 - 208.76 | 183.06 | 24.7% |
| EV/EBITDA | 114.41 - 296.88 | 229.00 | 56.0% |
| EPV | 61.46 - 99.09 | 80.27 | -45.3% |
| DDM - Stable | 78.88 - 228.84 | 153.86 | 4.8% |
| DDM - Multi | 118.98 - 258.44 | 161.88 | 10.3% |
| Market Cap (mil) | 542.12 |
| Beta | 0.73 |
| Outstanding shares (mil) | 3.69 |
| Enterprise Value (mil) | 687.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.31% |
| Cost of Debt | 6.24% |
| WACC | 8.43% |