Last Update08 Aug 25Fair value Increased 15%
The significant drop in Just Group's discount rate from 12.80% to 6.91%, reflecting lower perceived risk or improved growth outlook, has driven a substantial increase in the consensus analyst price target from £1.88 to £2.15.
What's in the News
- Brookfield Wealth Solutions Ltd. agreed to acquire Just Group plc for £2.3 billion, representing a 75% premium to the prior closing price, with completion expected in the first half of 2026 pending shareholder, court, and regulatory approvals.
- Just Group plc's Directors approved an interim dividend for 2025 of 0.84 pence per ordinary share, up from 0.70 pence previously.
Valuation Changes
Summary of Valuation Changes for Just Group
- The Consensus Analyst Price Target has significantly risen from £1.88 to £2.15.
- The Discount Rate for Just Group has significantly fallen from 12.80% to 6.91%.
- The Future P/E for Just Group has significantly risen from 20.21x to 26.03x.
Key Takeaways
- Strategic focus on Defined Benefit and Defined Contribution markets positions Just Group for revenue growth through new business sales and market capture.
- Investments in technology and asset origination bolster competitive pricing, aiding in cost control and enhancing profit margins over time.
- Reliance on low new business strain and large DB deals poses risks to profitability and revenue predictability amid rising interest rates and regulatory challenges.
Catalysts
About Just Group- Provides various retirement income products and services to individual and corporate clients.in the United Kingdom.
- Just Group has capitalized on the vast potential within the Defined Benefit (DB) market, with a reported £1 trillion opportunity over the next decade. This positions the company to continue growing its new business sales, thereby potentially increasing its revenue significantly.
- The retail segment offers substantial growth prospects, particularly due to projections that over £1 trillion of Defined Contribution (DC) assets will reach retirement age in the next decade, which could drive revenue increases as Just Group captures more of this market.
- The company's recent investments in internal capabilities, like technology and asset origination, ensure it can maintain competitive pricing and low new business strain. This could positively impact net margins by controlling costs and maintaining pricing discipline.
- Just Group plans to deploy surplus capital for future growth and new business opportunities, effectively reinvesting to sustain and accelerate earnings growth. This proactive capital management strategy aims to enhance earnings per share over time.
- Their market-leading technology, such as the Beacon price monitoring service, enables efficient processing of transactions, thus retaining competitive advantage and potentially translating to better business volumes and margins, supporting sustained profitability and shareholder returns.
Just Group Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Just Group's revenue will grow by 51.1% annually over the next 3 years.
- Analysts assume that profit margins will shrink from 2.8% today to 1.9% in 3 years time.
- Analysts expect earnings to reach £146.8 million (and earnings per share of £0.14) by about August 2028, up from £65.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting £167 million in earnings, and the most bearish expecting £93.2 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 20.2x on those 2028 earnings, down from 33.8x today. This future PE is greater than the current PE for the GB Insurance industry at 14.8x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 9.86%, as per the Simply Wall St company report.
Just Group Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- The company's growth heavily relies on maintaining a low new business strain, which, if not sustained, could impact profit margins and overall earnings.
- Rising interest rates, while currently managed through hedging strategies, could still pose risks to capital requirements and impact financial stability if not correctly anticipated, affecting net margins.
- Competitive pressures and tight credit markets could potentially reduce margins, impacting profitability and, consequently, shareholder returns.
- Market sensitivities to regulatory changes, such as recent Solvency II reforms, could lead to unforeseen capital impacts, thus affecting cash reserves and solvency ratios.
- The reliance on large deals in the DB market, which can be seasonal and unpredictable, presents an execution risk that may impact the predictability of future revenues and profits.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of £2.155 for Just Group based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be £7.9 billion, earnings will come to £146.8 million, and it would be trading on a PE ratio of 20.2x, assuming you use a discount rate of 9.9%.
- Given the current share price of £2.11, the analyst price target of £2.15 is 1.8% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.