
JD Sports Fashion PLC
LSE:JD

Intrinsic Value
The intrinsic value of one
JD
stock under the Base Case scenario is
186.56
GBX.
Compared to the current market price of 79.98 GBX,
JD Sports Fashion PLC
is
Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
JD Sports Fashion PLC
Fundamental Analysis

Revenue & Expenses Breakdown
JD Sports Fashion PLC
Balance Sheet Decomposition
JD Sports Fashion PLC
Current Assets | 3B |
Cash & Short-Term Investments | 1.9B |
Receivables | 263.8m |
Other Current Assets | 909m |
Non-Current Assets | 5B |
Long-Term Investments | 46.6m |
PP&E | 3.4B |
Intangibles | 1.4B |
Other Non-Current Assets | 78.8m |
Free Cash Flow Analysis
JD Sports Fashion PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
JD Sports Fashion PLC
Revenue
|
10.8B
GBP
|
Cost of Revenue
|
-5.6B
GBP
|
Gross Profit
|
5.2B
GBP
|
Operating Expenses
|
-4.1B
GBP
|
Operating Income
|
1.1B
GBP
|
Other Expenses
|
-798.9m
GBP
|
Net Income
|
320.7m
GBP
|
JD Profitability Score
Profitability Due Diligence
JD Sports Fashion PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
JD Sports Fashion PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
JD Solvency Score
Solvency Due Diligence
JD Sports Fashion PLC's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
JD Sports Fashion PLC's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JD Price Targets Summary
JD Sports Fashion PLC
According to Wall Street analysts, the average 1-year price target for
JD
is 116.02 GBX
with a low forecast of 80.8 GBX and a high forecast of 210 GBX.
Dividends
Current shareholder yield for JD 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?
The intrinsic value of one
JD
stock under the Base Case scenario is
186.56
GBX.
Compared to the current market price of 79.98 GBX,
JD Sports Fashion PLC
is
Undervalued by 57%.