As of 2024-12-13, the Intrinsic Value of Johnson Controls International PLC (JCI) is 85.17 USD. This JCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.33 USD, the upside of Johnson Controls International PLC is 2.20%.

The range of the Intrinsic Value is 59.57 - 142.93 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	59.57 - 142.93	85.17	2.2%
DCF (Growth 10y)	82.57 - 185.36	114.41	37.3%
DCF (EBITDA 5y)	60.52 - 83.47	66.84	-19.8%
DCF (EBITDA 10y)	81.89 - 117.44	93.57	12.3%
Fair Value	39.33 - 39.33	39.33	-52.81%
P/E	45.38 - 55.18	50.96	-38.8%
EV/EBITDA	26.37 - 42.93	31.77	-61.9%
EPV	21.81 - 33.25	27.53	-67.0%
DDM - Stable	18.83 - 53.11	35.97	-56.8%
DDM - Multi	51.50 - 109.10	69.59	-16.5%