Back to JPM Overview
NYQ · Valuation Lab
JPM
JP Morgan Chase & Co.
Last$359.24
Market cap—
EV/EBITDA—
Intrinsic value
$4760941314479.91
MoS +100.0% · Undervalued
Assuming 15.0% FCF margin and 30.4% Y1–5 growth.
Upside to price
EV (DCF)4.3T
Terminal share82%
Expected IV$4676920461937.75
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 82% of EV
PV of stage FCFs780.4B
PV of terminal value3.5T
Enterprise value4.3T
Net cash / (debt)484.2B
Equity value4.8T
Intrinsic value / share$4760941314479.91
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 243B | 36.4B | 34.4B | 94.3% |
| Y2 | 316.8B | 47.5B | 42.3B | 89.0% |
| Y3 | 413.2B | 62B | 52B | 84.0% |
| Y4 | 538.8B | 80.8B | 64B | 79.2% |
| Y5 | 702.5B | 105.4B | 78.7B | 74.7% |
| Y6 | 809.3B | 121.4B | 85.6B | 70.5% |
| Y7 | 932.3B | 139.8B | 93B | 66.5% |
| Y8 | 1.1T | 161.1B | 101.1B | 62.7% |
| Y9 | 1.2T | 185.6B | 109.9B | 59.2% |
| Y10 | 1.4T | 213.8B | 119.4B | 55.8% |
| Terminal | — | — | 3.5T | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.