investorscraft@gmail.com

Intrinsic Value of JPMorgan Chase & Co. (JPM)

Previous Close$196.62
Intrinsic Value
Upside potential
Previous Close
$196.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %21.7NaN
Revenue, $154792NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m108626NaN
Operating income, $m46166NaN
EBITDA, $m53217NaN
Interest expense (income), $mNaN
Earnings before tax, $m44382NaN
Tax expense, $m8490NaN
Net income, $m35892NaN

BALANCE SHEET

Cash and short-term investments, $m1336625NaN
Total assets, $m3665743NaN
Adjusted assets (=assets-cash), $m2329118NaN
Average production assets, $m86177NaN
Working capital, $m-487201NaN
Total debt, $m576240NaN
Total liabilities, $m3373411NaN
Total equity, $m292332NaN
Debt-to-equity ratio1.971NaN
Adjusted equity ratio-0.328NaN

CASH FLOW

Net income, $m35892NaN
Depreciation, amort., depletion, $m7051NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m107119NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m1NaN
Free cash flow, $m107118NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-487201
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount