investorscraft@gmail.com

Intrinsic value of Janus Henderson Group plc (JHG)

Previous Close$24.57
Intrinsic Value
Upside potential
Previous Close
$24.57
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh49.17 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Janus Henderson Group plc is an asset management holding entity. Through its subsidiaries, the firm provides services to institutional, retail clients, and high net worth clients. It manages separate client-focused equity and fixed income portfolios. The firm also manages equity, fixed income, and balanced mutual funds for its clients. It invests in public equity and fixed income markets, as well as invests in real estate and private equity. Janus Henderson Group plc was founded in 1934 and is based in London, United Kingdom with additional offices in Jersey, United Kingdom and Sydney, Australia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %20.4NaN
Revenue, $2767NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1944NaN
Operating income, $m823NaN
EBITDA, $m986NaN
Interest expense (income), $mNaN
Earnings before tax, $m810NaN
Tax expense, $m206NaN
Net income, $m604NaN

BALANCE SHEET

Cash and short-term investments, $m1119NaN
Total assets, $m6728NaN
Adjusted assets (=assets-cash), $m5609NaN
Average production assets, $m4064NaN
Working capital, $m1623NaN
Total debt, $m310NaN
Total liabilities, $m2064NaN
Total equity, $m4663NaN
Debt-to-equity ratio0.067NaN
Adjusted equity ratio0.632NaN

CASH FLOW

Net income, $m604NaN
Depreciation, amort., depletion, $m163NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m897NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-10NaN
Free cash flow, $m907NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1623
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount