Johnson Controls International plc (JCI)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip · Industrials · $94.1B
Intrinsic Value (Consensus)
$112.87
Current Price
$100.60
Margin of Safety
+12.2%
12.2% Below Intrinsic Value
Value: $113
Price: $101
Valuation Model Estimates
Current Price: $100.60
DCF (Discounted Cash Flow)
$108.69
Graham Number
$39.55
Earnings Power Value
$48.83
Relative Value (P/E)
$100.60
Dividend Discount Model
$266.67
Consensus Value
$112.87
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.03
- EPS (Forward)
- $6.04
- Book Value
- $13.82
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 25.5%
- Debt/Equity
- 71%
- Revenue Growth
- 2.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance