James Hardie Industries plc logo JHX - James Hardie Industries plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 11
HOLD 3
SELL 2
STRONG
SELL
0
| PRICE TARGET: $29.33 DETAILS
HIGH: $33.00
LOW: $25.00
MEDIAN: $30.00
CONSENSUS: $29.33
UPSIDE: 9.07%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 42.1% above fair value
Current Price $26.89
Bear Case $13.87 48.4% downside ($13.87 - $26.89) / $26.89 = -48.4% $1.03 × 14x + net cash
Fair Value $18.92 29.6% downside ($18.92 - $26.89) / $26.89 = -29.6% $1.03 × 18x + net cash
Bull Case $23.97 10.9% downside ($23.97 - $26.89) / $26.89 = -10.9% $1.03 × 22x + net cash

Adjust Assumptions

18.0x
1.03$

Key Value Driver

Through-cycle normalized EPS ($1.03)

Implied Market Multiple 26.1x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $29.33 from 16 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $18.92 per share.

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Wall Street's average price target is $29.33 (from 16 analysts). Our estimate is 47% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing