
Jumbo Interactive Ltd
ASX:JIN

Intrinsic Value
The intrinsic value of one
JIN
stock under the Base Case scenario is
12.26
AUD.
Compared to the current market price of 10.51 AUD,
Jumbo Interactive Ltd
is
Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Jumbo Interactive Ltd
Fundamental Analysis

Jumbo’s business remains highly dependent on a single licensor (Tabcorp) for official lottery products, putting revenues at significant risk if contract terms change unfavorably or if renewal negotiations stall.
The structural shift to digital lottery sales drives a long-term tailwind for Jumbo’s core platforms, as consumers increasingly favor online ticket purchasing over physical outlets, strengthening the company’s transactional revenue streams.

Revenue & Expenses Breakdown
Jumbo Interactive Ltd
Balance Sheet Decomposition
Jumbo Interactive Ltd
Current Assets | 75.6m |
Cash & Short-Term Investments | 65.4m |
Receivables | 7.8m |
Other Current Assets | 2.4m |
Non-Current Assets | 80.3m |
PP&E | 2.6m |
Intangibles | 77.7m |
Free Cash Flow Analysis
Jumbo Interactive Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Jumbo Interactive Ltd
Revenue
|
151.2m
AUD
|
Cost of Revenue
|
-25.6m
AUD
|
Gross Profit
|
125.6m
AUD
|
Operating Expenses
|
-67m
AUD
|
Operating Income
|
58.6m
AUD
|
Other Expenses
|
-17.5m
AUD
|
Net Income
|
41.1m
AUD
|
JIN Profitability Score
Profitability Due Diligence
Jumbo Interactive Ltd's profitability score is 80/100. The higher the profitability score, the more profitable the company is.

Score
Jumbo Interactive Ltd's profitability score is 80/100. The higher the profitability score, the more profitable the company is.
JIN Solvency Score
Solvency Due Diligence
Jumbo Interactive Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Score
Jumbo Interactive Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JIN Price Targets Summary
Jumbo Interactive Ltd
According to Wall Street analysts, the average 1-year price target for
JIN
is 14.54 AUD
with a low forecast of 11.72 AUD and a high forecast of 17.43 AUD.
Dividends
Current shareholder yield for JIN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
JIN
stock under the Base Case scenario is
12.26
AUD.
Compared to the current market price of 10.51 AUD,
Jumbo Interactive Ltd
is
Undervalued by 14%.