JPMorgan Chase & Co.
- Price
- 353.21 USD
- Fair value
- 173.72 USD
- Discount to fair value
- −103%
- Mkt cap
- 946.43B
- P/E
- 16.8×
- P/B
- 2.61×
- EV
- 1.10T
- Div yield
- 1.76%
- ROE
- 15.6%
- Net margin
- 30.9%
Current price353.21USD
Fair value (est., median)173.72USD
UndervaluedFair valueOvervalued
+103.3% above fair valueWould need to fall ~50.8% to reach fair value.
Median ofDDM 96.61Graham 247.86Residual Income 179.21Earnings Power 168.22
Health Check
45.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (15.6%).
- Attractive, covered dividend (1.76%).
Risks
- Trades 103.3% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 121.65B | 128.21B | 156.53B | 173.50B | 182.15B |
| Net Income | 48.33B | 36.78B | 48.66B | 57.67B | 56.36B |
| Net Margin | 39.7% | 28.7% | 31.1% | 33.2% | 30.9% |
| Operating Cash Flow | 78.08B | 107.12B | 12.97B | -42.01B | -147.78B |
| OCF Margin | 64.2% | 83.5% | 8.3% | -24.2% | -81.1% |
| Capital Expenditure | — | — | — | — | — |
| Free Cash Flow | 78.08B | 107.12B | 12.97B | -42.01B | -147.78B |
| FCF Margin | 64.2% | 83.5% | 8.3% | -24.2% | -81.1% |
| FCF Conversion | 161.6% | 291.2% | 26.7% | -72.8% | -262.2% |
| EPS (Diluted) | 18.04/sh | 13.73/sh | 18.16/sh | 21.52/sh | 21.04/sh |
| Dividend / Share | 4.80/sh | 5.06/sh | 5.02/sh | 5.52/sh | 6.20/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.76%
Dividend / share6.20 USD
If you invest
USD
Shares (≈)28
Est. annual income173.73 USD
At this rate, dividends alone return your capital in ~56.9 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 1.50 | 1.50 | — | 3.00 | 0.9% |
| 2025 | 1.25 | 1.40 | 1.40 | 1.50 | 6.20 | 2.1% |
| 2024 | — | — | — | — | 5.52 | 2.3% |
| 2023 | — | — | — | — | 5.02 | 3.2% |
| 2022 | — | — | — | — | 5.06 | 3.8% |
Corporate actions
DCash Dividend
1.50 USD /sh2026-07-06
DCash Dividend
1.50 USD /sh2026-04-06
DCash Dividend
1.50 USD /sh2025-10-06
DCash Dividend
1.40 USD /sh2025-07-03
DCash Dividend
1.40 USD /sh2025-04-04
DCash Dividend
1.25 USD /sh2025-01-06
DCash Dividend
1.25 USD /sh2024-10-04
DCash Dividend
1.15 USD /sh2024-07-05
DCash Dividend
1.15 USD /sh2024-04-04
DCash Dividend
1.05 USD /sh2024-01-04
Valuation breakdown
Fair value = median of the applicable methods (DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
96.61 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
247.86 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
179.21 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
168.22 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)173.72 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.62%
- CAPM cost of equity
- 12.00%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in JPMorgan Chase & Co. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 705.7K USD
- Total return
- +1541.2%(+224.4% Dividends · +1316.9% Capital gain)
- Annualised (IRR)
- +11.8%
Invested43KUSD
Dividends96.5KUSD
Capital gain566.3KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.