Jeudan stock: fair value
JDAN.COThe fair value of Jeudan under our model is $26.66, the price is 12% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $19.05 and expensive above $44.44 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $17.62 (cash-flow model) and $35.71 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 10.6%. At 11.6% the fair value would be $25.75, at 9.6% it would be $27.82.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (13.4).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.2%. Discounted at 10.6% (government bond yield 2.2% plus beta 2 times a risk premium of 4.2%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $17.62 per share: free cash flow for the next ten years, each year discounted to today at 10.6%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 10.6%) |
|---|---|---|---|---|
| 2026 | $90.39M | extrapolated at −2.9% | 0.9040 | $81.71M |
| 2027 | $89.11M | extrapolated at −1.4% | 0.8172 | $72.82M |
| 2028 | $88.81M | extrapolated at −0.3% | 0.7388 | $65.61M |
| 2029 | $89.17M | extrapolated at 0.4% | 0.6678 | $59.55M |
| 2030 | $90M | extrapolated at 0.9% | 0.6037 | $54.33M |
| 2031 | $91.17M | extrapolated at 1.3% | 0.5458 | $49.76M |
| 2032 | $92.59M | extrapolated at 1.6% | 0.4934 | $45.68M |
| 2033 | $94.2M | extrapolated at 1.7% | 0.4460 | $42.01M |
| 2034 | $95.96M | extrapolated at 1.9% | 0.4032 | $38.69M |
| 2035 | $97.84M | extrapolated at 2.0% | 0.3645 | $35.66M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $545.82M |
| Terminal value: cash flow 2035 × (1 + 2.2%) / (10.6% − 2.2%) | $1.18B |
| Present value of terminal value (× 0.3645) | $430.6M |
| Equity value (sum plus present value of terminal value) | $976.42M |
| Shares (diluted) | 55.40M |
| Value per share (equity value divided by shares) | $17.62 |
| Earnings per share, last twelve months | $2.66 |
| × 13.4 (industry P/E) | $35.71 |
| Fair value (average of both parts) | $26.66 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = DKK 6.7461)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 2 Jan 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.