As of 2024-12-11, the Intrinsic Value of J Smart & Co (Contractors) PLC (SMJ.L) is
89.46 GBP. This SMJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.00 GBP, the upside of J Smart & Co (Contractors) PLC is
-26.70%.
The range of the Intrinsic Value is 69.97 - 134.97 GBP
89.46 GBP
Intrinsic Value
SMJ.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.97 - 134.97 |
89.46 |
-26.7% |
| DCF (Growth 10y) |
90.95 - 173.83 |
115.99 |
-4.9% |
| DCF (EBITDA 5y) |
66.27 - 101.53 |
82.72 |
-32.2% |
| DCF (EBITDA 10y) |
78.77 - 117.08 |
96.07 |
-21.3% |
| Fair Value |
3.18 - 3.18 |
3.18 |
-97.39% |
| P/E |
2.73 - 4.07 |
3.14 |
-97.4% |
| EV/EBITDA |
40.39 - 81.97 |
62.10 |
-49.1% |
| EPV |
38.34 - 47.34 |
42.84 |
-64.9% |
| DDM - Stable |
2.70 - 7.73 |
5.22 |
-95.7% |
| DDM - Multi |
9.00 - 12.58 |
10.15 |
-91.7% |
SMJ.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
47.82 |
| Beta |
-0.00 |
| Outstanding shares (mil) |
0.39 |
| Enterprise Value (mil) |
43.61 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.66% |
| Cost of Debt |
4.29% |
| WACC |
6.90% |