JCI
Johnson Controls International PLC
Price:  
108.96 
USD
Volume:  
3,219,947.00
Ireland | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JCI Intrinsic Value

-6.70 %
Upside

What is the intrinsic value of JCI?

As of 2025-07-19, the Intrinsic Value of Johnson Controls International PLC (JCI) is 101.62 USD. This JCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.96 USD, the upside of Johnson Controls International PLC is -6.70%.

The range of the Intrinsic Value is 66.26 - 202.52 USD

Is JCI undervalued or overvalued?

Based on its market price of 108.96 USD and our intrinsic valuation, Johnson Controls International PLC (JCI) is overvalued by 6.70%.

108.96 USD
Stock Price
101.62 USD
Intrinsic Value
Intrinsic Value Details

JCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.26 - 202.52 101.62 -6.7%
DCF (Growth 10y) 95.20 - 269.48 140.74 29.2%
DCF (EBITDA 5y) 56.02 - 71.97 61.77 -43.3%
DCF (EBITDA 10y) 82.06 - 110.32 93.12 -14.5%
Fair Value 58.65 - 58.65 58.65 -46.17%
P/E 37.16 - 104.99 63.98 -41.3%
EV/EBITDA 21.32 - 52.17 35.64 -67.3%
EPV 25.87 - 38.74 32.31 -70.4%
DDM - Stable 35.66 - 124.88 80.27 -26.3%
DDM - Multi 57.39 - 152.31 82.91 -23.9%

JCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 71,701.13
Beta 1.30
Outstanding shares (mil) 658.05
Enterprise Value (mil) 80,892.13
Market risk premium 4.60%
Cost of Equity 9.11%
Cost of Debt 5.00%
WACC 8.54%