JBG SMITH Properties (JBGS) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

JBGS — Fair Value Analysis

JBG SMITH Properties

Current: $11.39Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-27.17

-338.5% vs price

Base Case (Median)

$14.51

27.4% vs price

Bull Case (75th pct.)

$16.87

48.1% vs price

$-27.17$14.51$16.87

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-68.85	-704.5%	High (40%)
EV/EBITDA	$19.23	68.8%	Medium (20%)
EV/FCF	$14.51	27.4%	Medium (20%)

Interpretation

Based on 3 out of 8 methods, JBGS appears fairly valued at the current price of $11.39. The base case fair value of $14.51 implies 27.4% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.