US · JHG
Janus Henderson Group plc
- Sector
- Financial Services · Asset Management
- Headquarters
- London EC2M 3AE
- Website
- janushenderson.com
Price · as of 2025-12-31
$51.60
Market cap 8.03B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $96.79 | +87.58% |
| Intrinsic Value(DCF) | $506.56 | +881.71% |
| Graham-Dodd Method(GD) | $60.97 | +18.15% |
| Graham Formula(GF) | $169.30 | +228.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $25.98 | |||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $0.00 | $37.83 | |||
| 2014 | $5.61 | $52.84 | |||
| 2015 | $0.00 | $59.83 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $24.01 | $54.60 | $163.28 | $17.06 | $339.84 |
| 2018 | $16.55 | $45.04 | $88.13 | $9.51 | $90.70 |
| 2019 | $14.44 | $36.14 | $74.78 | $7.63 | $7.62 |
| 2020 | $25.38 | $39.41 | $5.90 | $0.23 | $9.24 |
| 2021 | $26.74 | $59.26 | $24.86 | $15.14 | $102.08 |
| 2022 | $22.41 | $39.33 | $11.41 | $6.67 | $0.00 |
| 2023 | $29.88 | $46.24 | $13.32 | $8.28 | $9.12 |
| 2024 | $36.13 | $61.14 | $17.50 | $8.59 | $65.69 |
| 2025 | $52.10 | $96.79 | $56.16 | $60.97 | $169.30 |
AI valuation
Our deep-learning model estimates Janus Henderson Group plc's (JHG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $96.79
- Current price
- $51.60
- AI upside
- +87.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$506.56
+881.71% upside
Graham-Dodd
$60.97
+18.15% upside
Graham Formula
$169.30
+228.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JHG | Janus Henderson Group plc | $51.60 | 8.03B | +88% | +882% | +18% | +228% | 9.92 | 1.50 | 2.56 | 11.86 | 9.51 | 7.03 | 71.84% | 31.54% | 25.77% | 16.18% | 21.79% | 10.47% | 0.07 | 40.36 | 53.82 | 69.46 | -1.52 | 10430.00% | 2523.00% | -10000.00% | 0.00% | 13.85 | 0.00% | 0.00% | 0.00% | 1.39% | 6.86 | — | 2.16 | 3.13 |
| AMG | Affiliated Managers Group… | $306.18 | 8.61B | +19% | -59% | -51% | +122% | — | 2.75 | 3.65 | 7.38 | — | -9.57 | 86.04% | 31.76% | 29.30% | 0.00% | 11.49% | 0.00% | 0.83 | 5.69 | — | — | 1.41 | 5030.00% | 1983.00% | 819.00% | 11.27% | — | 19.51% | 0.01% | — | 9.91% | 14.19 | 10.97 | 4.51 | 2.96 |
| FHI | Federated Hermes, Inc. | $56.01 | 4.34B | +119% | +54% | -24% | +73% | 10.61 | 3.57 | 2.38 | 7.59 | 18.03 | 320.82 | 75.88% | 28.54% | 22.40% | 35.19% | 44.75% | 18.70% | 0.29 | — | 2.31 | 2.31 | -0.73 | 5882.00% | 1033.00% | -1319.00% | 6.95% | 0.95 | 34.23% | 0.00% | 0.00% | 7.79% | 7.59 | 13.12 | 2.17 | 4.45 |
| HLNE | Hamilton Lane Incorporate… | $104.94 | 5.86B | +41% | +92% | — | +84% | 19.08 | 8.35 | 8.40 | 15.79 | 40.93 | 8.49 | 70.79% | 44.40% | 30.49% | 50.51% | 36.70% | 21.19% | 0.51 | 23.74 | 1.68 | 1.62 | 0.24 | 4661.00% | 2873.00% | 16295.00% | 4.82% | 1.03 | 38.64% | 2.00% | 38.20% | 7.40% | 19.20 | 21.05 | 8.52 | 6.24 |
| MAIN | Main Street Capital Corpo… | $56.80 | 5.09B | -10% | -59% | -5% | — | -94.34 | 1.72 | 7.99 | 14.54 | — | 1.72 | 100.00% | 80.71% | 58.89% | -1.88% | 9.63% | -1.01% | 0.82 | — | — | — | 4.64 | -564.00% | -1106.00% | -4754.00% | -0.89% | — | -0.89% | 0.07% | -7.00% | 0.27% | 14.54 | -165.51 | 11.74 | 1.71 |
| MGRE | Affiliated Managers Group… | $24.65 | 657.78M | +911% | -60% | +509% | +2,661% | — | 0.22 | 0.29 | 1.88 | — | -0.75 | 86.04% | 31.76% | 29.30% | 0.00% | 11.49% | 0.00% | 0.83 | 5.69 | — | — | 1.41 | 5030.00% | 1983.00% | 819.00% | 142.97% | — | 19.51% | 0.14% | — | 125.78% | 3.61 | 2.79 | 1.15 | 1.93 |
| OTF | Blue Owl Technology Finan… | $11.15 | 5.23B | +226% | -58% | +144% | +1,891% | 251.56 | 0.59 | 3.97 | 10.60 | 1593.23 | 0.59 | 76.61% | 86.20% | 60.03% | 0.32% | 10.03% | 0.18% | 0.78 | 3.22 | — | — | 6.03 | 1579.00% | 12349.00% | -51296.00% | -19.22% | — | -8.89% | 0.72% | 181.90% | 2.26% | 10.69 | -12.07 | 9.21 | 0.75 |
| PNFP | Pinnacle Financial Partne… | $90.76 | 6.98B | -38% | +1% | -18% | +56% | 16.94 | 1.25 | 2.82 | 2.43 | — | 1.76 | 49.08% | 20.37% | 16.65% | 7.62% | 39.84% | 0.94% | 0.39 | 0.44 | 0.21 | 0.21 | -1.19 | -1653.00% | 1532.00% | 10175.00% | 10.03% | 0.02 | 67.70% | 1.05% | 17.70% | 19.13% | 2.85 | 2.05 | 0.58 | -0.50 |
| PSEC | Prospect Capital Corporat… | $2.72 | 1.31B | +828% | -61% | — | +5,556% | -2.45 | 0.39 | -4.16 | -6.80 | — | 0.39 | 147.00% | 169.75% | 169.75% | -14.03% | -8.47% | -6.41% | 0.70 | -3.61 | 0.51 | 0.50 | -4.34 | -47500.00% | -15923.00% | 8686.00% | 45.42% | 5.57 | 9.43% | 28.86% | -70.70% | 55.98% | -6.80 | 6.10 | -11.54 | -0.35 |
| VOYA | Voya Financial, Inc. | $66.88 | 6.36B | +7% | -45% | -23% | -83% | 9.99 | 1.32 | 0.87 | 28.39 | 410.94 | -2.85 | 51.84% | 3.48% | 8.72% | 14.60% | -3.73% | 0.38% | 0.42 | 2.23 | 20.38 | 20.38 | 3.36 | 243.00% | -688.00% | 4138.00% | 19.71% | 2.20 | -21.01% | 3.35% | 33.50% | 24.98% | 28.39 | 5.75 | 0.99 | 0.16 |
About Janus Henderson Group plc
Janus Henderson Group plc is an asset management holding entity. Through its subsidiaries, the firm provides services to institutional, retail clients, and high net worth clients. It manages separate client-focused equity and fixed income portfolios. The firm also manages equity, fixed income, and balanced mutual funds for its clients. It invests in public equity and fixed income markets, as well as invests in real estate and private equity. Janus Henderson Group plc was founded in 1934 and is based in London, United Kingdom with additional offices in Jersey, United Kingdom and Sydney, Australia.
- CEO
- Ali Dibadj
- Employees
- 2.31K
- Beta
- 1.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($506.56 ÷ $51.60) − 1 = +881.71% (DCF, example).