The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$34.10Fair value$79.14Bull$104.60
FairClose
52-week traded range
52W low $39.9952W high $53.21
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Janus Henderson closed at $51.95, 34.4% below the consensus fair value of $79.14 drawn from 9 valuation models.
Financial DNA score 86/100 — Exceptional. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$78.44
+51.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
$63.63
+22.5%
√(22.5 × EPS × BVPS)
EPS=5.23, BVPS=34.4
P/E Fair Value
$104.60
+101.3%
EPS × 20x (sector P/E)
EPS=5.23, Sector P/E=20x
Peter Lynch (PEG)
$34.10
-34.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5.23, g=6.5%
EV/EBITDA
$86.11
+65.8%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=1.01B
Dividend Discount (DDM)
$48.66
-6.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.59, r=10%, g=6.5%
Book Value (P/B)
$83.95
+61.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34.4, ROE=15.8%, g=6%, r=10%
Reverse DCF
$51.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 6.5%
Margin of Safety
$61.67
+18.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=82.22, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.