Johnson Controls International plc (JCI)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip
Latest Price
$137.76
TTM P/E
24.91
Normalized P/E
44.67
Div Yield
1.14%
Book Value
22.09
P/B Ratio
6.24
Valuation metrics
adjust assumptions →EPS: $5.03
Book value / share: $19.76
Formula: √(22.5 × EPS × BVPS)
Graham Number
$47.29
66% downside
Norm. op. income: $1.7B (median of 7yr)
Tax rate: 12%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$8.37
94% downside
Base FCF: $1.7B (median of recent 5yr)
Growth: 9%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$45.52
67% downside
EPS: $5.03
Target P/E: 45×
Formula: EPS × P/E
P/E Fair Value
$226.35
+64% upside