JCI · Johnson Controls International plc
$132.972026-05-17Sector: Industrials; Industry: Construction; Sub-Industry: Building Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$67
-49.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($59 · $78) Analysts Range ($124 · $154) 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 | $23.7B | — | 11.7% | 32.9% | $1.9B | −$152MM | $1.7B | 7.8% | — | 7.7% | $24.1B | $2.58 | — |
| 2023.Q1 | $20.6B | -12.8% | 9.7% | 0.0% | $2.1B | −$1.5B | $626MM | 10.1% | — | 8.7% | $24.3B | $2.42 | — |
| 2024.Q1 | $22.3B | 8.2% | 10.9% | 0.0% | $3.0B | −$778MM | $2.2B | 10.1% | — | 12.0% | $25.5B | $2.92 | — |
| 2025.Q1 | $23.0B | 2.8% | 10.5% | 11.1% | $2.2B | $276MM | $2.4B | 11.1% | — | 8.6% | $24.7B | $2.69 | — |
| 2026.Q1 | $24.0B | 4.4% | 13.2% | 15.4% | $2.7B | $85MM | $2.8B | 10.6% | — | 11.5% | $21.8B | $5.36 | 26.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2027.Q1 | $25.5B | +6.4% | 12.0% | 15.9% | $2.6B | −$1.4B | $1.1B | 10.2% | $1.0B | 11.5% | $23.2B | $4.08 | 32.6 |
| 2028.Q1 | $27.1B | +6.1% | 13.2% | 16.3% | $3.0B | −$1.5B | $1.5B | 10.0% | $1.3B | 12.5% | $24.7B | $4.73 | 28.1 |
| 2029.Q1 | $28.7B | +5.9% | 14.4% | 16.8% | $3.4B | −$1.6B | $1.9B | 9.9% | $1.4B | 13.4% | $26.3B | $5.41 | 24.6 |
| 2030.Q1 | $30.5B | +6.5% | 15.4% | 17.3% | $3.9B | −$1.9B | $2.0B | 9.7% | $1.4B | 14.3% | $28.1B | $6.13 | 21.7 |
| 2031.Q1 | $32.2B | +5.6% | 15.4% | 17.7% | $4.1B | −$1.8B | $2.3B | 9.6% | $1.4B | 14.1% | $29.9B | $6.44 | 20.6 |
|
| Term. Yr+ | $42.2B | 4.1% | 17.7% | 20.0% | $6.0B | −$1.9B | $4.1B | 8.6% | $36.9B | 13.1% | — | — | — |
Active scenario IV: $67 (-49.8% vs market)