Johnson Service Group PLC
LSE:JSG

Watchlist Manager
Johnson Service Group PLC Logo
Johnson Service Group PLC
LSE:JSG
Watchlist
Price: 153.4 GBX -2.29% Market Closed
Market Cap: 628.4m GBX

Intrinsic Value

The intrinsic value of one JSG stock under the Base Case scenario is 211.23 GBX. Compared to the current market price of 153.4 GBX, Johnson Service Group PLC is Undervalued by 27%.

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

JSG Intrinsic Value
211.23 GBX
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Johnson Service Group PLC

Compare JSG to

Fundamental Analysis

Johnson Service Group PLC
LSE:JSG
UK
Commercial Services & Supplies
Market Cap
636.5m GBX
IPO
Jan 9, 1986
UK
Commercial Services & Supplies
Market Cap
636.5m GBX
IPO
Jan 9, 1986
Price
gbxfalse
EPS
ÂŁfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about JSG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Johnson Service Group PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Johnson Service Group PLC

Current Assets 99m
Cash & Short-Term Investments 11.5m
Receivables 82.4m
Other Current Assets 5.1m
Non-Current Assets 463.3m
PP&E 276.4m
Intangibles 182.6m
Other Non-Current Assets 4.3m
Efficiency

Free Cash Flow Analysis
Johnson Service Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Johnson Service Group PLC

Revenue
513.4m GBP
Cost of Revenue
-307.8m GBP
Gross Profit
205.6m GBP
Operating Expenses
-150.5m GBP
Operating Income
55.1m GBP
Other Expenses
-19.5m GBP
Net Income
35.6m GBP
Fundamental Scores

JSG Profitability Score
Profitability Due Diligence

Johnson Service Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
ROIC is Increasing
ROE is Increasing
Sustainable 3Y Average Gross Margin
51/100
Profitability
Score

Johnson Service Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

JSG Solvency Score
Solvency Due Diligence

Johnson Service Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
High Altman Z-Score
Short-Term Solvency
50/100
Solvency
Score

Johnson Service Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

JSG Price Targets Summary
Johnson Service Group PLC

Wall Street analysts forecast JSG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for JSG is 192.78 GBX with a low forecast of 156.55 GBX and a high forecast of 225.75 GBX.

Lowest
Price Target
156.55 GBX
2% Upside
Average
Price Target
192.78 GBX
26% Upside
Highest
Price Target
225.75 GBX
47% Upside
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 JSG 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

Ownership

JSG Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one JSG stock?

The intrinsic value of one JSG stock under the Base Case scenario is 211.23 GBX.

Is JSG stock undervalued or overvalued?

Compared to the current market price of 153.4 GBX, Johnson Service Group PLC is Undervalued by 27%.

Back to Top