Back to JBL Overview
NYQ · Valuation Lab
JBL
Jabil Inc.
Last$338.62
Market cap35.5B
EV/EBITDA15.9x
Intrinsic value
$230.36
MoS -47.0% · Overvalued
Assuming 3.6% FCF margin and 11.8% Y1–5 growth.
Upside to price
EV (DCF)26.7B
Terminal share54%
Expected IV$260.24
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 54% of EV
PV of stage FCFs12.2B
PV of terminal value14.6B
Enterprise value26.7B
Net cash / (debt)-2.6B
Equity value24.1B
Intrinsic value / share$230.36
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 37.6B | 1.4B | 1.2B | 90.8% |
| Y2 | 42B | 1.5B | 1.2B | 82.5% |
| Y3 | 46.9B | 1.7B | 1.3B | 75.0% |
| Y4 | 52.5B | 1.9B | 1.3B | 68.1% |
| Y5 | 58.7B | 2.1B | 1.3B | 61.9% |
| Y6 | 62.1B | 2.2B | 1.3B | 56.2% |
| Y7 | 65.8B | 2.4B | 1.2B | 51.1% |
| Y8 | 69.7B | 2.5B | 1.2B | 46.4% |
| Y9 | 73.8B | 2.7B | 1.1B | 42.1% |
| Y10 | 78.1B | 2.8B | 1.1B | 38.3% |
| Terminal | — | — | 14.6B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.