As of 2025-05-10, the Intrinsic Value of Jabil Inc (JBL) is 162.53 USD. This JBL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.98 USD, the upside of Jabil Inc is 5.60%.
The range of the Intrinsic Value is 126.85 - 228.64 USD
Based on its market price of 153.98 USD and our intrinsic valuation, Jabil Inc (JBL) is undervalued by 5.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126.85 - 228.64 | 162.53 | 5.6% |
| DCF (Growth 10y) | 133.42 - 222.78 | 165.11 | 7.2% |
| DCF (EBITDA 5y) | 176.77 - 209.08 | 192.72 | 25.2% |
| DCF (EBITDA 10y) | 167.72 - 208.27 | 187.02 | 21.5% |
| Fair Value | 112.72 - 112.72 | 112.72 | -26.80% |
| P/E | 109.47 - 188.06 | 149.02 | -3.2% |
| EV/EBITDA | 128.82 - 239.36 | 163.72 | 6.3% |
| EPV | 63.98 - 82.81 | 73.40 | -52.3% |
| DDM - Stable | 29.80 - 68.45 | 49.13 | -68.1% |
| DDM - Multi | 83.47 - 149.05 | 107.01 | -30.5% |
| Market Cap (mil) | 16,529.75 |
| Beta | 1.61 |
| Outstanding shares (mil) | 107.35 |
| Enterprise Value (mil) | 17,820.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.26% |
| Cost of Debt | 5.08% |
| WACC | 10.00% |