As of 2025-08-08, the Intrinsic Value of J Smart & Co (Contractors) PLC (SMJ.L) is 74.54 GBP. This SMJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.00 GBP, the upside of J Smart & Co (Contractors) PLC is -37.90%.
The range of the Intrinsic Value is 58.61 - 119.25 GBP
Based on its market price of 120.00 GBP and our intrinsic valuation, J Smart & Co (Contractors) PLC (SMJ.L) is overvalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.61 - 119.25 | 74.54 | -37.9% |
| DCF (Growth 10y) | 47.17 - 80.11 | 55.89 | -53.4% |
| DCF (EBITDA 5y) | 67.39 - 93.88 | 75.84 | -36.8% |
| DCF (EBITDA 10y) | 66.42 - 99.17 | 77.19 | -35.7% |
| Fair Value | 102.30 - 102.30 | 102.30 | -14.75% |
| P/E | 58.68 - 95.81 | 71.79 | -40.2% |
| EV/EBITDA | 42.00 - 97.53 | 62.10 | -48.3% |
| EPV | 56.76 - 65.66 | 61.21 | -49.0% |
| DDM - Stable | 32.45 - 110.42 | 71.44 | -40.5% |
| DDM - Multi | 82.07 - 204.14 | 115.66 | -3.6% |
| Market Cap (mil) | 46.72 |
| Beta | 0.54 |
| Outstanding shares (mil) | 0.39 |
| Enterprise Value (mil) | 30.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.08% |
| Cost of Debt | 5.50% |
| WACC | 7.65% |