As of 2024-12-15, the Intrinsic Value of Raymond James Financial Inc (RJF) is
199.62 USD. This RJF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 160.49 USD, the upside of Raymond James Financial Inc is
24.40%.
The range of the Intrinsic Value is 6.30 - 5,361.36 USD
199.62 USD
Intrinsic Value
RJF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.30 - 5,361.36 |
199.62 |
24.4% |
| DCF (Growth 10y) |
30.99 - 5,818.32 |
241.23 |
50.3% |
| DCF (EBITDA 5y) |
124.26 - 261.20 |
196.48 |
22.4% |
| DCF (EBITDA 10y) |
130.55 - 372.03 |
241.91 |
50.7% |
| Fair Value |
187.18 - 187.18 |
187.18 |
16.63% |
| P/E |
220.14 - 322.71 |
269.24 |
67.8% |
| EV/EBITDA |
(39.81) - 117.67 |
69.14 |
-56.9% |
| EPV |
(118.43) - 50.61 |
(33.91) |
-121.1% |
| DDM - Stable |
104.36 - 471.09 |
287.72 |
79.3% |
| DDM - Multi |
144.80 - 537.59 |
231.56 |
44.3% |
RJF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,746.38 |
| Beta |
0.83 |
| Outstanding shares (mil) |
204.04 |
| Enterprise Value (mil) |
81,785.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.76% |
| Cost of Debt |
8.19% |
| WACC |
6.84% |