JDC Group AG (JDC) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of JDC Group AG stock €9.65, price €17.25, that is 44.1% below the price, quality 51 out of 100. Rating: strongly overvalued. Calculated from audited financials with 11 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range €14.55 – €32.00 · fair‑value band €6.46 – €14.65 · the €17.25 price screens above the €9.65 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow JDC Group in your weekly email
Every Wednesday you see whether JDC Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
JDC Group AG operates as a financial services company in Germany and Austria. It operates through two segments, Advisortech and Advisory.
Show moreShow less
The Advisortech segment offers a digital platform for insurance, investment funds, and other financial products and services under the Jung, DMS & Cie., MORGEN & MORGEN, allesmeins, Top Ten, and Geld.de brand names; investment funds; closed-end funds; and insurance policies and certificates, as well as other services related to investment advice.
This segment distributes its financial products through independent financial advisers and brokers. The Advisory segment provides insurance, investments, and financing services. It also provides insurance, securities, and material values products.
The company was formerly known as Aragon AG and changed its name to JDC Group AG in July 2015. JDC Group AG was founded in 2004 and is based in Wiesbaden, Germany.
Stock analysis
JDC Group AG (JDC) currently trades at €17.25, while our model-based Fair Value estimate is €9.65, 44% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of €12.85 per share, and 1 of the 11 models we run sit above the €17.25 price.
Bear case: the Economic Profit group reads lowest at €4.92, and 10 of the 11 models stay below the price. Data coverage for this calculation is high.
Scenario range: €6.46 (bear) to €14.65 (bull), the price of €17.25 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 51/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
JDC Group AG reported revenue of €250M in FY2025 versus €147M in FY2021, a compound +14.2%/yr. Reported net income was €9.1M in FY2025, compounding +77.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap €236M Micro · P/E ratio 37.5 · P/S ratio 0.88 · EPS (TTM) €0.4600 · Dividend yield 6.3% · Net margin 2.4% · Return on equity 15.1% · Return on assets (EBIT) 3.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −39% fair-value upside, at −44%, JDC screens richer than that median.
Fair Value models
Bear€6.46Fair Value €9.65Bull€14.65
Price €17.25 · Downside -44.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€0.3945 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+11.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.3%
Start year 2020 (pandemic). Over 10 years: +12.7% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+86.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+80.6%
Dividend (yield on the price)6.3%
Profit margin 2019 to 2024 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−2% → 4%
2025 sits 135% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+15.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+15.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +12.6% a year for the price and +13.0% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Financial Conglomerates · 49 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−44.1% · Below median
Profitability
Return on equity (12 months)15.1% · Top 25%
Return on assets3.7% · Top 25%
Net margin (12 months)2.4% · Bottom 25%
Operating margin (12 months)4.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)14.5% · Above median
Dividend yield (12 months)6.3% · Top 25%
Balance sheet
Debt / equity1.35× · Highest 25%
Valuation Multiplesvs Financial Conglomerates median · lower = cheaper
P/E (12 months)37.5× · Priciest 25%
P/B3.66× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)0.88× · Cheapest 25%
Price / free cash flow (fiscal year)17.3× · Pricier than median
EV/EBITDA26.9× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 39
FUTURE (revenue growth)73· sector 71
PAST (return on equity)61· sector 43
HEALTH (low debt)33· sector 84
DIVIDEND (yield)100· sector 64
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "JDC Group AG Fair Value". https://www.fairvalue-calculator.com/stock/JDC
Frequently asked questions
Is JDC Group AG (JDC) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of €9.65 versus a price of €17.25, about 44% lower (overvalued).
What is the fair value of JDC?
Our model-based fair value for JDC Group AG is €9.65 (as of Nov 8, 2026), built from audited fundamentals. The current price: €17.25.
What is the quality score of JDC?
JDC Group AG has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for JDC Group AG (JDC)?
Our model-based price target is the fair value of €9.65 (as of Nov 8, 2026) from 11 valuation models. Cautious scenario €6.46, optimistic scenario €14.65. It is a calculation from audited fundamentals, not an analyst target.
What is the JDC Group AG stock forecast for 2026?
Our models put fair value at €9.65, about 44% lower versus a price of €17.25 (overvalued). Cautious scenario €6.46, optimistic scenario €14.65. The calculation is refreshed regularly with new filings.
What is the revenue of JDC Group AG (JDC)?
JDC Group AG reported trailing-twelve-month revenue of about €268M (latest available figure, as of Nov 8, 2026).
Does JDC Group AG pay a dividend?
JDC Group AG currently shows a dividend yield of 6.25% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of JDC Group AG (JDC)?
JDC Group AG has a dividend yield of 6.3%.
What growth is priced into JDC Group AG (JDC)?
For today's price to be fair in a discounted-cash-flow model, JDC Group AG would have to grow free cash flow by +15.0 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of JDC use?
Our models discount JDC Group AG at 11.6 %: a base by market capitalisation (micro), damped by beta 0.71, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For JDC Group AG that is +15.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has JDC Group AG (JDC) delivered so far?
Over the past 5 years revenue at JDC Group AG grew +15.3 % a year. The price currently implies free-cash-flow growth of +15.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of JDC Group AG (JDC) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into JDC Group AG (+15.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of JDC Group AG (JDC)?
The free-cash-flow yield on the price is 5.77 %: that much free cash flow JDC Group AG produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of JDC Group AG (JDC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For JDC Group AG it is €9.65 per share (as of Nov 8, 2026), against a price of €17.25. It is the blended result of 11 valuation models in 6 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit).
Is JDC Group AG stock overvalued or undervalued in 2026?
As of Nov 8, 2026, JDC trades above its calculated fair value: price €17.25, fair value €9.65, a gap of about −44% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of JDC?
No. The price is what the market pays today (€17.25); the fair value is what the company's own numbers justify (€9.65). For JDC Group AG the two are €7.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is JDC Group AG worth?
The market values JDC Group AG at about €236M (market capitalisation, as of Nov 8, 2026). Per share that is €17.25; our models calculate a fair value of €9.65 per share.
What do the bullish and bearish scenarios say about JDC?
Our models span a range for JDC Group AG: cautious scenario €6.46, base €9.65, optimistic €14.65 per share (as of Nov 8, 2026, price €17.25). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of JDC?
JDC Group AG trades at a price-to-earnings ratio of 37.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €9.65 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings, FY2025 ex one-offs: 69.2. Other multiples: P/B 3.7, P/S 0.9, EV/EBITDA 26.9.
How solid is the balance sheet of JDC Group AG (JDC)?
Balance-sheet figures for JDC Group AG (as of Nov 8, 2026): return on equity 15.1%, debt of 1.35 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is JDC from its 52-week high?
JDC Group AG trades at €17.25, about 43% below its 52-week high of €30.00 and 9% above the low of €15.80 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €9.65 is for.
Which stocks are comparable to JDC Group AG?
From the same area (Financial Services) we also value ORIX Corporation, Bajaj Finserv Ltd, Yuanta Financial Holding, China Galaxy Securities Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is JDC Group AG stock attractive at the current price?
The data as of Nov 8, 2026: price €17.25, calculated fair value €9.65 (−44%), Quality Score 51/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of JDC calculated?
We run JDC Group AG through 11 models from 6 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of €9.65 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. JDC Group AG itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of JDC Group AG (JDC)?
The closing price on Nov 9, 2026 was €17.25. Our model-based fair value is €9.65, about 44% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with JDC Group AG right now?
The price sits above even our optimistic bull case (€14.65). The favourable scenario is already priced in. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (€6.46 to €14.65) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of JDC Group AG
How large is the market capitalisation of JDC Group AG (JDC)?
The market capitalisation of JDC Group AG is €236M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of JDC Group AG (JDC)?
The price-to-sales ratio of JDC Group AG is 0.88 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of JDC Group AG (JDC)?
Earnings per share at JDC Group AG are €0.4600 (price ÷ EPS = P/E 37.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of JDC Group AG (JDC)?
The dividend yield of JDC Group AG is 6.3%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of JDC Group AG (JDC)?
The net margin of JDC Group AG is 2.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of JDC Group AG (JDC)?
The return on equity (ROE) of JDC Group AG is 15.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of JDC Group AG (JDC)?
On an EBIT basis the return on assets of JDC Group AG is 3.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of JDC Group AG (JDC)?
The operating margin of JDC Group AG is 4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at JDC Group AG (JDC)?
Revenue at JDC Group AG is growing +14.5% versus a year earlier (3y avg +17.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at JDC Group AG (JDC)?
Earnings per share at JDC Group AG are growing −12.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does JDC Group AG (JDC) carry?
The net debt of JDC Group AG is €58.7M (fiscal year 2025, ≈ 4.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch JDC Group AG in the live analysis
One click puts JDC Group AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026