JBL · Jabil Inc.
$268.552026-05-17Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Manufacturing Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$791
+194.5% vs market
Base · active
$694
+158.5% vs market
Bear
$594
+121.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($594 · $791) Analysts Range ($254 · $283) 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.Q2 | $29.3B | — | 3.6% | 23.1% | $811MM | −$533MM | $278MM | 6.9% | — | 19.1% | $4.2B | $6.47 | — |
| 2023.Q2 | $33.5B | 14.3% | 4.2% | 20.8% | $1.1B | −$253MM | $850MM | 8.9% | — | 25.2% | $4.5B | $9.26 | — |
| 2024.Q2 | $34.7B | 3.7% | 4.4% | 23.5% | $1.2B | $2.2B | $3.4B | 8.8% | — | 31.0% | $3.1B | $7.60 | — |
| 2025.Q2 | $28.9B | -16.8% | 7.0% | 37.7% | $1.3B | $367MM | $1.6B | 9.9% | — | 43.1% | $2.7B | $12.90 | — |
| 2026.Q2 | $32.7B | 13.1% | 4.3% | 25.8% | $1.0B | −$154MM | $892MM | 9.5% | — | 33.6% | $3.5B | $7.52 | 20.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2027.Q2 | $35.8B | +9.7% | 4.1% | 25.2% | $1.1B | −$346MM | $741MM | 9.3% | $678MM | 29.7% | $3.8B | $10.10 | 26.6 |
| 2028.Q2 | $38.7B | +7.9% | 4.4% | 24.6% | $1.3B | −$320MM | $967MM | 9.2% | $810MM | 32.2% | $4.2B | $11.96 | 22.5 |
| 2029.Q2 | $40.8B | +5.5% | 4.4% | 24.1% | $1.4B | −$245MM | $1.1B | 9.2% | $862MM | 32.0% | $4.4B | $12.72 | 21.1 |
| 2030.Q2 | $42.7B | +4.7% | 4.4% | 23.5% | $1.4B | −$229MM | $1.2B | 9.1% | $854MM | 32.0% | $4.6B | $13.42 | 20.0 |
| 2031.Q2 | $44.6B | +4.5% | 4.4% | 22.9% | $1.5B | −$232MM | $1.3B | 9.0% | $831MM | 32.0% | $4.9B | $14.12 | 19.0 |
|
| Term. Yr+ | $57.2B | 4.1% | 17.6% | 20.0% | $8.1B | −$1.4B | $6.7B | 8.6% | $62.6B | 23.6% | — | — | — |
Active scenario IV: $694 (+158.5% vs market)