investorscraft@gmail.com

Intrinsic Value of Johnson Controls International plc (JCI)

Previous Close$105.85
Intrinsic Value
Upside potential
Previous Close
$105.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Johnson Controls International plc operates as a global leader in smart, sustainable, and connected building technologies, serving commercial, industrial, and residential markets. The company specializes in HVAC systems, building automation, security, and fire detection solutions, leveraging its OpenBlue digital platform to enhance energy efficiency and operational performance. With a diversified portfolio spanning equipment, controls, and services, JCI capitalizes on the growing demand for intelligent building ecosystems and decarbonization initiatives. Its market position is reinforced by strong brand recognition, long-term customer relationships, and a recurring revenue model driven by service contracts and aftermarket sales. The company competes in a fragmented but high-growth industry, where technological innovation and sustainability mandates are reshaping competitive dynamics. JCI’s integrated offerings and global footprint position it to benefit from urbanization trends and regulatory tailwinds favoring energy-efficient infrastructure.

Revenue Profitability And Efficiency

Johnson Controls reported $22.95 billion in revenue for FY 2024, with net income of $1.71 billion, reflecting a net margin of approximately 7.4%. Diluted EPS stood at $2.52, supported by disciplined cost management and pricing strategies. Operating cash flow of $2.1 billion underscores solid cash conversion, though capital expenditures of $494 million indicate ongoing investments in innovation and capacity. The company’s ability to balance growth and profitability remains central to its financial profile.

Earnings Power And Capital Efficiency

JCI’s earnings power is anchored in its high-margin service and solutions business, which provides stability amid cyclical demand for equipment. The company’s capital efficiency is evident in its ability to generate robust operating cash flow relative to net income, though elevated debt levels necessitate careful liquidity management. Strategic investments in digital platforms and sustainability-focused solutions aim to enhance long-term returns on invested capital.

Balance Sheet And Financial Health

The company maintains $606 million in cash and equivalents against total debt of $9.49 billion, reflecting a leveraged but manageable position. Debt maturities are staggered, and access to credit facilities provides flexibility. While leverage ratios are elevated, strong cash flow generation supports debt service obligations. Shareholders’ equity remains stable, with no immediate liquidity concerns.

Growth Trends And Dividend Policy

JCI’s growth is driven by secular trends in smart buildings and energy efficiency, with service contracts providing recurring revenue. The company has consistently paid dividends, with a $1.48 per share payout in FY 2024, signaling commitment to shareholder returns. However, dividend growth may be tempered by reinvestment needs in high-ROIC opportunities, particularly in digital and sustainable technologies.

Valuation And Market Expectations

The market values JCI at a premium relative to pure-play industrial peers, reflecting its positioning in high-growth building technologies. Investors likely anticipate margin expansion from software-enabled services and cost synergies. Current multiples suggest expectations of mid-single-digit revenue growth and improved free cash flow conversion over the medium term.

Strategic Advantages And Outlook

JCI’s strategic advantages include its integrated product-service portfolio, global scale, and technological leadership in smart buildings. Near-term headwinds such as supply chain constraints and inflation are offset by pricing power and backlog strength. The long-term outlook remains positive, supported by regulatory tailwinds and increasing adoption of energy-efficient solutions across key markets.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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