investorscraft@gmail.com

Intrinsic Value of Jabil, Inc. (JBL)

Previous Close$131.19
Intrinsic Value
Upside potential
Previous Close
$131.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-08-31 and quarterly data as of 2023-05-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %3.7NaN
Revenue, $34702NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m33165NaN
Operating income, $m1537NaN
EBITDA, $m2462NaN
Interest expense (income), $mNaN
Earnings before tax, $m1262NaN
Tax expense, $m444NaN
Net income, $m818NaN

BALANCE SHEET

Cash and short-term investments, $m1478NaN
Total assets, $m19717NaN
Adjusted assets (=assets-cash), $m18239NaN
Average production assets, $m4894NaN
Working capital, $m211NaN
Total debt, $m3114NaN
Total liabilities, $m17265NaN
Total equity, $m2452NaN
Debt-to-equity ratio1.270NaN
Adjusted equity ratio0.083NaN

CASH FLOW

Net income, $m818NaN
Depreciation, amort., depletion, $m925NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1651NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-841NaN
Free cash flow, $m2492NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m211
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount