Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Johnson Controls International plc (JCI)

Previous Close$65.29
Intrinsic Value$21.00
Upside potential  -68%
Previous Close
$65.29
Intrinsic Value
$21.00*
Potential        
-68%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %6.9NaN
Revenue, $25299NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m23622NaN
Operating income, $m1677NaN
EBITDA, $m2507NaN
Interest expense (income), $mNaN
Earnings before tax, $m1519NaN
Tax expense, $m-13NaN
Net income, $m1532NaN

BALANCE SHEET

Cash and short-term investments, $m2031NaN
Total assets, $m42158NaN
Adjusted assets (=assets-cash), $m40127NaN
Average production assets, $m26062NaN
Working capital, $m446NaN
Total debt, $m8291NaN
Total liabilities, $m24756NaN
Total equity, $m17402NaN
Debt-to-equity ratio0.476NaN
Adjusted equity ratio0.405NaN

CASH FLOW

Net income, $m1532NaN
Depreciation, amort., depletion, $m830NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1990NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-465NaN
Free cash flow, $m2455NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m446
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount