As of 2024-12-12, the Intrinsic Value of Jabil Inc (JBL) is
326.51 USD. This JBL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.69 USD, the upside of Jabil Inc is
144.20%.
The range of the Intrinsic Value is 235.64 - 542.31 USD
326.51 USD
Intrinsic Value
JBL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
235.64 - 542.31 |
326.51 |
144.2% |
| DCF (Growth 10y) |
295.06 - 654.97 |
402.89 |
201.4% |
| DCF (EBITDA 5y) |
311.36 - 398.85 |
348.64 |
160.8% |
| DCF (EBITDA 10y) |
347.33 - 490.78 |
408.39 |
205.5% |
| Fair Value |
307.51 - 307.51 |
307.51 |
130.02% |
| P/E |
221.49 - 338.51 |
263.05 |
96.8% |
| EV/EBITDA |
144.33 - 291.05 |
204.01 |
52.6% |
| EPV |
66.95 - 105.50 |
86.22 |
-35.5% |
| DDM - Stable |
74.54 - 223.63 |
149.09 |
11.5% |
| DDM - Multi |
151.38 - 377.56 |
218.97 |
63.8% |
JBL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,085.58 |
| Beta |
1.75 |
| Outstanding shares (mil) |
112.84 |
| Enterprise Value (mil) |
15,764.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.25% |
| Cost of Debt |
5.00% |
| WACC |
9.10% |