As of 2024-12-11, the Intrinsic Value of Jupiter Fund Management PLC (JUP.L) is
0.02 GBP. This JUP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.50 GBP, the upside of Jupiter Fund Management PLC is
-100.00%.
The range of the Intrinsic Value is (6.74) - 30.92 GBP
JUP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.74) - 30.92 |
0.02 |
-100.0% |
| DCF (Growth 10y) |
0.76 - 62.98 |
11.97 |
-85.8% |
| DCF (EBITDA 5y) |
2.47 - 10.39 |
6.93 |
-91.8% |
| DCF (EBITDA 10y) |
4.27 - 15.33 |
9.93 |
-88.2% |
| Fair Value |
-8.51 - -8.51 |
-8.51 |
-110.07% |
| P/E |
(18.62) - 35.31 |
4.25 |
-95.0% |
| EV/EBITDA |
7.81 - 294.53 |
139.95 |
65.6% |
| EPV |
294.41 - 439.26 |
366.83 |
334.1% |
| DDM - Stable |
(15.88) - (75.55) |
(45.72) |
-154.1% |
| DDM - Multi |
20.13 - 76.57 |
32.13 |
-62.0% |
JUP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
441.96 |
| Beta |
2.13 |
| Outstanding shares (mil) |
5.23 |
| Enterprise Value (mil) |
539.56 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.76% |
| Cost of Debt |
4.29% |
| WACC |
7.85% |