EN DE

Just Eat Takeaway.com N.V (JTKWY) Fair Value & Analysis

Consumer Discretionary · US · Market cap $3.8B

JE Just Eat Takeaway.com N.V logo Just Eat Takeaway.com N.V JTKWY · US
Price$4.19
Fair Value$11.70
Upside+179.6%
Quality46/100
Watch Just Eat Takeaway.com N.V for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -21.8% net margin
Low debt · generates free cash flow
Trails peers (2/11)
Narrow moat 10/100
Evidence: Medium Range $8.71 – $14.69 Share as image

Fair value as of: Jul 24, 2026

From 11 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $18.45 to $11.70 (−36.6%) since Jun 25, 2026. Share price +19.6% over the past month.

Below-average quality, screening 180% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($8.71). The market is more pessimistic than our downside scenario.
  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$20.93 $2.17 Fair Value $11.70 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range $2.17 – $20.93 · fair‑value band $8.71 – $14.69 · the $4.19 price screens below the $11.70 fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Just Eat Takeaway.com N.V (JTKWY) currently trades at $4.19, while our model-based Fair Value estimate is $11.70, implying the stock looks roughly 179.6% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Discretionary sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Just Eat Takeaway.com N.V generated revenue of $3.5B at a net margin of -21.8%. Revenue declined 2.0% year over year. It earns a return on equity of -7.5%. Net debt stands at $410M. Fundamentals as of Jul 24, 2026

Our scenario range runs from $8.71 (bear case) to $14.69 (bull case); at $4.19, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 26% below its 52-week high and 35% above its 52-week low, currently below its 200-day average.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $2.20 $3.82 $6.43 80
Rev-Margin DCF $1.96 $3.14 $5.62 74
EV/EBITDA $12.84 $16.99 $21.13 54
All 11 models by family
DCF Models
FCF DCF $2.31 $3.35 $6.56 38
Owner Earnings $1.83 $3.57 $7.08 31
5Y Revenue Exit $1.82 $2.80 $4.84 39
5Y EBITDA Exit $10.13 $19.61 $38.27 41
10Y Revenue Exit $1.94 $3.65 $4.70 36
10Y EBITDA Exit $7.92 $21.15 $45.49 37
Multiples
EV/EBITDA $12.84 $16.99 $21.13 54
EV/Revenue $1.50 $1.97 $2.43 43
Asset-Based
NCAV (Graham) $2.23 $2.99 $4.46 50
Growth DCF
Growth DCF $2.20 $3.82 $6.43 80
Rev-Margin DCF $1.96 $3.14 $5.62 74

Widest divergence: DCF Models ($3.57) versus Multiples ($1.97). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.5B
Revenue growth (YoY) -2.0%
Net margin -21.8%
Return on equity -7.5%
Free cash flow $120M FY2024
Operating margin -4.0%
More key figures
EPS (TTM) $-0.4400
Net debt $410M FY2024

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 45 · Market factors (momentum, volatility) 24

Profitability 13
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 3
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 73
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Just Eat Takeaway.com N.V. operates as an online food delivery company worldwide. The company offers food and groceries. Its marketplace connects consumers and couriers, enabling consumers to order and pay through its apps and websites. Just Eat Takeaway.com N.V. was formerly known as Takeaway.com N.V. and changed its name to Just Eat Takeaway.com N.V.

Full company description

Just Eat Takeaway.com N.V. operates as an online food delivery company worldwide. The company offers food and groceries. Its marketplace connects consumers and couriers, enabling consumers to order and pay through its apps and websites. Just Eat Takeaway.com N.V. was formerly known as Takeaway.com N.V. and changed its name to Just Eat Takeaway.com N.V. in February 2020. The company was founded in 2000 and is headquartered in Amsterdam, the Netherlands. As of October 16, 2025, Just Eat Takeaway.com N.V. operates as a subsidiary of Prosus N.V.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Just Eat Takeaway.com N.V reported revenue of $3.6B in FY2024 versus $2.0B in FY2020, a compound +14.9%/yr. Reported net income was −$1.6B in FY2024.

Growth Quality 48/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
$3.6B
Latest YoY
−31.0%
Avg. growth/yr (3Y)
−7.4%
Avg. growth/yr (5Y)
+53.7%
Avg. growth/yr (11Y)
+58.3%
Revenue +14.9%/yr
FY20 $2.0B
FY21 $4.5B
FY22 $5.6B
FY23 $5.2B
FY24 $3.6B
Net income
FY20 −$170M
FY21 −$1.0B
FY22 −$5.7B
FY23 −$1.8B
FY24 −$1.6B

Watch JTKWY: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Just Eat Takeaway.com N.V Fair Value". https://www.fairvalue-calculator.com/stock/JTKWY

Peer Group

Consumer Discretionary · 3559 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Below median
Fair Value upside +180% · Top 25%
Return on assets -1% · Bottom 25%
Net margin (TTM) -22% · Bottom 25%
Operating margin (TTM) -4% · Bottom 25%
Revenue growth -2% · Below median
Debt / equity 0.17× · Higher than median

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

P/B 0.85× · Cheaper than median
P/S (TTM) 1.08× · Pricier than median
P/FCF 31.6× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 23
FUTURE 0 · sector 14
PAST 0 · sector 21
HEALTH 92 · sector 96
DIVIDEND 0 · sector 41

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

2 more Consumer Discretionary stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
MGI MGI 6.50 THB 13.65 THB +110%
Iljeong Industrial Co 008500 624.00 KRW 613.04 KRW -2%

Compare Just Eat Takeaway.com N.V with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Just Eat Takeaway.com N.V (JTKWY) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $11.70 versus a price of $4.19, about +180% (undervalued).
What is the fair value of JTKWY?
Our model-based fair value for Just Eat Takeaway.com N.V is $11.70 (as of Jul 24, 2026), built from audited fundamentals. The current price is $4.19.
What is the quality score of JTKWY?
Just Eat Takeaway.com N.V has a Quality Score of 46/100. 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 revenue of Just Eat Takeaway.com N.V (JTKWY)?
Just Eat Takeaway.com N.V reported trailing-twelve-month revenue of about $3.5B (latest available figure, as of Jul 24, 2026).
What is the net profit margin of JTKWY?
The net profit margin of Just Eat Takeaway.com N.V is about -21.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Just Eat Takeaway.com N.V and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.