As of 2024-12-14, the Intrinsic Value of JPmorgan US Smaller Companies Investment Trust PLC (JUSC.L) is
275.36 GBP. This JUSC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 493.00 GBP, the upside of JPmorgan US Smaller Companies Investment Trust PLC is
-44.10%.
The range of the Intrinsic Value is 225.20 - 363.78 GBP
275.36 GBP
Intrinsic Value
JUSC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
225.20 - 363.78 |
275.36 |
-44.1% |
| DCF (Growth 10y) |
243.65 - 372.90 |
290.98 |
-41.0% |
| DCF (EBITDA 5y) |
131.14 - 184.54 |
155.18 |
-68.5% |
| DCF (EBITDA 10y) |
178.25 - 233.74 |
202.71 |
-58.9% |
| Fair Value |
490.94 - 490.94 |
490.94 |
-0.42% |
| P/E |
93.08 - 250.08 |
146.08 |
-70.4% |
| EV/EBITDA |
73.68 - 351.00 |
174.14 |
-64.7% |
| EPV |
194.35 - 244.94 |
219.64 |
-55.4% |
| DDM - Stable |
129.16 - 288.70 |
208.93 |
-57.6% |
| DDM - Multi |
149.06 - 256.51 |
188.33 |
-61.8% |
JUSC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
307.96 |
| Beta |
1.56 |
| Outstanding shares (mil) |
0.62 |
| Enterprise Value (mil) |
300.63 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.38% |
| Cost of Debt |
4.60% |
| WACC |
9.97% |