JACK HENRY & ASSOCIATES INC (JKHY)
Services-Computer Integrated Systems Design · Technology · $9.1B
Intrinsic Value (Consensus)
$152.16
Current Price
$124.80
Margin of Safety
+21.9%
21.9% Below Intrinsic Value
Value: $152
Price: $125
Valuation Model Estimates
Current Price: $124.80
DCF (Discounted Cash Flow)
$359.26
Graham Number
$64.00
Earnings Power Value
$60.58
Relative Value (P/E)
$124.80
Dividend Discount Model
$590.00
Consensus Value
$152.16
Model Assumptions
Discount Rate
10.3%
Growth Rate
19.3%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.24
- EPS (Forward)
- $7.45
- Book Value
- $29.17
- P/E Ratio
- 20.0
- Forward P/E
- 16.8
- PEG Ratio
- —
- ROE
- 21.4%
- Debt/Equity
- —
- Revenue Growth
- 7.2%
- Earnings Growth
- 19.3%
- Dividend Yield
- 1.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance