JOE
The St. Joe Company
$62.13
Stable Earnings Power
60%
P/Adj-EPS × Normalized Multiple
Moderate
·
Conviction
Overvalued
Trading 38.1% above fair value
You pay
$62.13
Bear
$36.00
Fair
$45.00
Bull
$54.00
Bear
$36.00
-42.1%
$2.00 × 18x P/E
Fair
$45.00
-27.6%
$2.00 × 22x P/E
Bull
$54.00
-13.1%
$2.00 × 27x P/E
Key Value Driver
Normalized P/E multiple (22x base case)
Implied Market Multiple
31.1x
Summary
Applying a 22x P/E to adjusted EPS of $2.00, the base-case value is $45.00 per share.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples