The Discounted Cash Flow (DCF) valuation of Johnson Controls International PLC (JCI) is 85.17 USD. With the latest stock price at 82.78 USD, the upside of Johnson Controls International PLC based on DCF is 2.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.9% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 59.57 - 142.93 | 85.17 |
| Upside | -28.0% - 72.7% | 2.9% |