JBL · Jabil Inc.
$358.152026-07-21Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Manufacturing Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$911
+154.3% vs market
Base · active
$865
+141.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($523 · $911) Analysts Range ($426 · $482) 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 |
|---|
| 2024.Q3 | $34.7B | — | 4.4% | 24.8% | $1.2B | $2.5B | $3.7B | 9.4% | — | 41.4% | $2.8B | $7.68 | — |
| 2025.Q2 | $28.9B | -16.8% | 7.0% | 37.7% | $1.3B | $367MM | $1.6B | 9.9% | — | 45.3% | $2.7B | $13.03 | — |
| 2025.Q3 | $28.9B | 0.0% | 7.0% | 33.4% | $1.3B | $249MM | $1.6B | 10.1% | — | 48.9% | $2.7B | $13.03 | — |
| 2026.Q2 | $29.8B | 3.2% | 4.0% | 25.8% | $877MM | −$154MM | $723MM | 9.5% | — | 28.1% | $3.5B | $6.17 | — |
| 2026.Q3 | $33.6B | 12.7% | 4.3% | 26.1% | $1.1B | −$254MM | $819MM | 9.9% | — | 31.0% | $3.4B | $8.09 | 26.3 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2027.Q3 | $41.5B | +23.5% | 4.1% | 25.5% | $1.3B | −$819MM | $435MM | 9.7% | $396MM | 32.6% | $4.3B | $11.77 | 30.4 |
| 2028.Q3 | $46.9B | +13.1% | 4.4% | 24.9% | $1.5B | −$573MM | $970MM | 9.6% | $806MM | 34.0% | $4.8B | $14.49 | 24.7 |
| 2029.Q3 | $50.4B | +7.4% | 4.4% | 24.3% | $1.7B | −$370MM | $1.3B | 9.5% | $988MM | 33.3% | $5.2B | $15.69 | 22.8 |
| 2030.Q3 | $53.2B | +5.6% | 4.4% | 23.7% | $1.8B | −$305MM | $1.5B | 9.4% | $1.0B | 33.2% | $5.5B | $16.70 | 21.4 |
| 2031.Q3 | $55.8B | +4.9% | 4.4% | 23.1% | $1.9B | −$287MM | $1.6B | 9.3% | $1.0B | 33.3% | $5.8B | $17.66 | 20.3 |
|
| Term. Yr+ | $72.2B | 4.1% | 17.6% | 20.0% | $10.2B | −$1.8B | $8.4B | 8.6% | $77.4B | 23.6% | — | — | — |
Active scenario IV: $865 (+141.6% vs market)