As of 2025-04-22, the Intrinsic Value of Johnson Controls International PLC (JCI) is 92.90 USD. This JCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.45 USD, the upside of Johnson Controls International PLC is 24.80%.
The range of the Intrinsic Value is 62.36 - 172.47 USD
Based on its market price of 74.45 USD and our intrinsic valuation, Johnson Controls International PLC (JCI) is undervalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.36 - 172.47 | 92.90 | 24.8% |
| DCF (Growth 10y) | 86.18 - 220.97 | 123.86 | 66.4% |
| DCF (EBITDA 5y) | 43.35 - 66.67 | 54.58 | -26.7% |
| DCF (EBITDA 10y) | 65.28 - 98.45 | 80.63 | 8.3% |
| Fair Value | 40.85 - 40.85 | 40.85 | -45.14% |
| P/E | 33.58 - 45.28 | 38.36 | -48.5% |
| EV/EBITDA | 17.71 - 37.11 | 24.95 | -66.5% |
| EPV | 25.02 - 36.81 | 30.91 | -58.5% |
| DDM - Stable | 22.68 - 71.89 | 47.29 | -36.5% |
| DDM - Multi | 52.79 - 125.20 | 73.74 | -1.0% |
| Market Cap (mil) | 49,147.42 |
| Beta | 1.29 |
| Outstanding shares (mil) | 660.14 |
| Enterprise Value (mil) | 57,903.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.75% |
| Cost of Debt | 5.00% |
| WACC | 8.90% |