Johnson Controls International plc (JCI)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip · Industrials · $135.8B
Intrinsic Value (Consensus)
$112.87
Current Price
$145.17
Margin of Safety
-22.2%
22.2% Above Intrinsic Value
Value: $113
Price: $145
Valuation Model Estimates
Current Price: $145.17
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%.
Health Score
B
66
Profitability
25/25
Strength
19/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 25% (above 20% is excellent)
Strong earnings growth (20% YoY)
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance