JBL
Jabil Inc
Price:  
146.37 
USD
Volume:  
838,823.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JBL Intrinsic Value

14.70 %
Upside

What is the intrinsic value of JBL?

As of 2025-04-29, the Intrinsic Value of Jabil Inc (JBL) is 167.81 USD. This JBL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.37 USD, the upside of Jabil Inc is 14.70%.

The range of the Intrinsic Value is 128.01 - 246.48 USD

Is JBL undervalued or overvalued?

Based on its market price of 146.37 USD and our intrinsic valuation, Jabil Inc (JBL) is undervalued by 14.70%.

146.37 USD
Stock Price
167.81 USD
Intrinsic Value
Intrinsic Value Details

JBL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 128.01 - 246.48 167.81 14.7%
DCF (Growth 10y) 134.63 - 239.77 170.39 16.4%
DCF (EBITDA 5y) 169.05 - 211.10 193.34 32.1%
DCF (EBITDA 10y) 162.95 - 212.90 189.12 29.2%
Fair Value 112.72 - 112.72 112.72 -22.99%
P/E 103.79 - 181.14 140.60 -3.9%
EV/EBITDA 120.72 - 203.68 158.55 8.3%
EPV 64.51 - 86.62 75.57 -48.4%
DDM - Stable 29.96 - 73.28 51.62 -64.7%
DDM - Multi 84.01 - 160.58 110.39 -24.6%

JBL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,712.82
Beta 1.55
Outstanding shares (mil) 107.35
Enterprise Value (mil) 17,003.82
Market risk premium 4.60%
Cost of Equity 11.04%
Cost of Debt 5.08%
WACC 9.79%