As of 2025-10-16, the Intrinsic Value of Schroder Japan Growth Fund PLC (SJG.L) is 92.61 GBP. This SJG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.00 GBP, the upside of Schroder Japan Growth Fund PLC is -67.00%.
The range of the Intrinsic Value is 53.98 - 219.74 GBP
Based on its market price of 281.00 GBP and our intrinsic valuation, Schroder Japan Growth Fund PLC (SJG.L) is overvalued by 67.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.98 - 219.74 | 92.61 | -67.0% |
| DCF (Growth 10y) | 54.76 - 199.40 | 88.80 | -68.4% |
| DCF (EBITDA 5y) | 41.18 - 52.25 | 45.03 | -84.0% |
| DCF (EBITDA 10y) | 52.39 - 66.26 | 57.70 | -79.5% |
| Fair Value | 0.13 - 0.13 | 0.13 | -99.95% |
| P/E | 49.25 - 75.92 | 62.07 | -77.9% |
| EV/EBITDA | 22.32 - 171.54 | 83.33 | -70.3% |
| EPV | 50.10 - 76.87 | 63.49 | -77.4% |
| DDM - Stable | 216.66 - 825.21 | 520.94 | 85.4% |
| DDM - Multi | 55.10 - 161.32 | 81.92 | -70.8% |
| Market Cap (mil) | 329.45 |
| Beta | 0.74 |
| Outstanding shares (mil) | 1.17 |
| Enterprise Value (mil) | 329.45 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.77% |
| Cost of Debt | 4.25% |
| WACC | 8.12% |