As of 2025-12-26, the Intrinsic Value of Johnson Controls International PLC (JCI) is 129.11 USD. This JCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.39 USD, the upside of Johnson Controls International PLC is 6.40%.
The range of the Intrinsic Value is 87.91 - 233.52 USD
Based on its market price of 121.39 USD and our intrinsic valuation, Johnson Controls International PLC (JCI) is undervalued by 6.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.91 - 233.52 | 129.11 | 6.4% |
| DCF (Growth 10y) | 120.88 - 299.09 | 171.68 | 41.4% |
| DCF (EBITDA 5y) | 76.37 - 100.90 | 87.37 | -28.0% |
| DCF (EBITDA 10y) | 106.80 - 145.59 | 124.03 | 2.2% |
| Fair Value | 134.63 - 134.63 | 134.63 | 10.90% |
| P/E | 64.37 - 111.47 | 89.63 | -26.2% |
| EV/EBITDA | 30.53 - 52.45 | 39.94 | -67.1% |
| EPV | 28.44 - 41.07 | 34.76 | -71.4% |
| DDM - Stable | 48.73 - 152.39 | 100.56 | -17.2% |
| DDM - Multi | 75.24 - 180.72 | 106.02 | -12.7% |
| Market Cap (mil) | 74,186.28 |
| Beta | 1.16 |
| Outstanding shares (mil) | 611.14 |
| Enterprise Value (mil) | 83,687.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.46% |
| Cost of Debt | 5.00% |
| WACC | 8.85% |