Johns Lyng Group Ltd
ASX:JLG

Watchlist Manager
Johns Lyng Group Ltd Logo
Johns Lyng Group Ltd
ASX:JLG
Watchlist
Price: 3.99 AUD Market Closed
Market Cap: 1.1B AUD

Intrinsic Value

The intrinsic value of one JLG stock under the Base Case scenario is 4.92 AUD. Compared to the current market price of 3.99 AUD, Johns Lyng Group Ltd is Undervalued by 19%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

JLG Intrinsic Value
4.92 AUD
Undervaluation 19%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Johns Lyng Group Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about JLG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is JLG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Johns Lyng Group Ltd.

Explain Valuation
Compare JLG to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Johns Lyng Group’s revenue stream relies heavily on insurance claims, making earnings vulnerable to periods of fewer major weather events or changes in insurer partnerships. A downturn in catastrophe payouts or alterations to insurer agreements could put significant pressure on revenues.

Rising labor costs and shortages of qualified tradespeople, combined with increasing raw material prices, may compress margins if the company is unable to pass on these costs to insurance partners or end clients, especially in competitively bid projects.

Rapid expansion through acquisitions could strain integration efforts, hindering the Group’s ability to maintain consistent service quality and eroding profit margins if synergy targets are not met.

Bull Theses

The company’s leading position in the Australian building restoration market, underpinned by well-established relationships with top-tier insurers, provides a solid pipeline of projects, especially during periods of high claim volumes following natural disasters.

A track record of successful acquisitions and geographic expansion has allowed Johns Lyng Group to broaden its service offerings and deepen its client base, driving both top-line growth and operating efficiencies over time.

An asset-light business model and favorable payment terms with insurers support robust cash flows. These factors, coupled with a disciplined capital strategy, position the Group to invest in new markets or service lines without taking on excessive debt.

Show More Less
How do you feel about JLG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Johns Lyng Group Ltd

Current Assets 390m
Cash & Short-Term Investments 81.4m
Receivables 293.4m
Other Current Assets 15.2m
Non-Current Assets 639.1m
PP&E 85.8m
Intangibles 507.5m
Other Non-Current Assets 45.9m
Current Liabilities 311.8m
Accounts Payable 217.4m
Accrued Liabilities 14.9m
Short-Term Debt 5.3m
Other Current Liabilities 74.1m
Non-Current Liabilities 239.2m
Long-Term Debt 196.5m
Other Non-Current Liabilities 42.8m
Efficiency

Free Cash Flow Analysis
Johns Lyng Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Johns Lyng Group Ltd

Revenue
1.2B AUD
Cost of Revenue
-857.8m AUD
Gross Profit
333m AUD
Operating Expenses
-239.1m AUD
Operating Income
93.8m AUD
Other Expenses
-56.7m AUD
Net Income
37.1m AUD
Fundamental Scores

JLG Profitability Score
Profitability Due Diligence

Johns Lyng Group Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
49/100
Profitability
Score

Johns Lyng Group Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

JLG Solvency Score
Solvency Due Diligence

Johns Lyng Group Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
44/100
Solvency
Score

Johns Lyng Group Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

JLG Price Targets Summary
Johns Lyng Group Ltd

There are no price targets for JLG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for JLG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one JLG stock?

The intrinsic value of one JLG stock under the Base Case scenario is 4.92 AUD.

Is JLG stock undervalued or overvalued?

Compared to the current market price of 3.99 AUD, Johns Lyng Group Ltd is Undervalued by 19%.

Back to Top