J · Jacobs Solutions Inc.
$128.052026-05-17Sector: Industrials; Industry: Engineering & Construction; Sub-Industry: Construction & Engineering
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$78
-39.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($76 · $132) Analysts Range ($137 · $175) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q1 | $14.1B | — | 4.9% | 39.9% | $414MM | −$1.6B | −$1.1B | 4.7% | — | 5.1% | $8.1B | $4.01 | — |
| 2023.Q1 | $9.8B | -30.6% | 5.5% | 21.6% | $423MM | −$826MM | −$402MM | 6.9% | — | 5.1% | $8.6B | $5.41 | — |
| 2024.Q1 | $10.9B | 10.9% | 6.2% | 13.9% | $582MM | $317MM | $899MM | 7.7% | — | 6.8% | $8.6B | $5.59 | — |
| 2025.Q1 | $11.5B | 6.0% | 6.0% | 33.2% | $463MM | $113MM | $576MM | 7.1% | — | 6.8% | $5.0B | $6.77 | — |
| 2026.Q1 | $12.4B | 7.7% | 7.3% | 33.2% | $606MM | $241MM | $847MM | 7.4% | — | 12.8% | $4.5B | $3.66 | 16.8 |
| italics below = DCF projection · 10yr Rev CAGR: 1.4% |
| 2027.Q1 | $9.6B | +-22.8% | 7.2% | 31.9% | $468MM | $0MM | $468MM | 8.3% | $432MM | 10.4% | $4.5B | $3.93 | 32.6 |
| 2028.Q1 | $10.2B | +6.5% | 7.6% | 30.6% | $535MM | −$85MM | $450MM | 8.3% | $384MM | 11.8% | $4.6B | $4.50 | 28.5 |
| 2029.Q1 | $10.7B | +5.0% | 7.6% | 29.3% | $572MM | −$76MM | $496MM | 8.3% | $391MM | 12.4% | $4.7B | $4.81 | 26.6 |
| 2030.Q1 | $11.2B | +4.5% | 7.6% | 27.9% | $610MM | −$80MM | $529MM | 8.4% | $384MM | 13.0% | $4.7B | $5.12 | 25.0 |
| 2031.Q1 | $11.6B | +4.3% | 7.6% | 26.6% | $647MM | −$91MM | $557MM | 8.4% | $373MM | 13.6% | $4.8B | $5.44 | 23.5 |
|
| Term. Yr+ | $14.9B | 4.1% | 8.2% | 20.0% | $981MM | −$307MM | $674MM | 8.6% | $6.7B | 13.1% | — | — | — |
Active scenario IV: $78 (-39.2% vs market)