Using a Revenue DCF model with operating margin convergence from -33.9% to a target of 7.7% over 5 years, discounted at a WACC of 8.2%, Jumia Technologies AG (JMIA) has an intrinsic value of $5.14 per share (range: $0.83 – $21.32).
Using a Revenue DCF model with operating margin convergence from -33.9% to a target of 7.7% over 5 years, discounted at a WACC of 8.2%, Jumia Technologies AG (JMIA) has an intrinsic value of $6.48 per share (range: $1.56 – $24.13).
Using the industry peer median EV/Revenue multiple (trailing + forward), Jumia Technologies AG (JMIA) has a fair value of $5.46 based on 6 comparable companies in the Specialty Retail industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Jumia Technologies AGJMIA | 471 | 2.1x | 1.7x |
| Olaplex Holdings, Inc. | 1,364 | 3.3x | 3.4x |
| Liquidity Services, Inc. | 1,069 | 1.9x | 2.8x |
| MarineMax, Inc. | 652 | 0.7x | 0.7x |
| Cars.com Inc. | 645 | 1.5x | 1.4x |
| Stitch Fix, Inc. | 517 | 0.4x | 0.4x |
| Build-A-Bear Workshop, Inc. | 489 | 1.1x | 1.1x |
| Industry Median | 1.3x | 1.3x | |
| (*) Revenue | 189 | 236 | |
| = Enterprise Value | 243 | 296 | |
| (-) Net Debt | -65 | -65 | |
| Equity Value | 308 | 361 | |
| (/) Outstanding shares | 61 | 61 | |
| Fair Price | $5 | $6 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.