Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Johnson Controls International plc

JCICIK 0000833444

Compare:CARR AAON FIX TT LII ALLE

Compare JCI

Intrinsic Value

JCI Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

JCI Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Johnson Controls International plc, derived from annual filing data.

Read the DCF guide

DCF fair value

$15.77

Implied equity value $10B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$11.72 – $21.72

Bear

$11.72

Base

$15.77

Bull

$21.72

Model assumptions

Cash flow base

$2B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

1.1%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$15.77Baseline

Growth +1 pt$16.24+$0.47

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Johnson Controls International plc, derived from annual filing data.

Read the DCF guide

DCF fair value

$15.77

Implied equity value $10B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$11.72 – $21.72

Bear

$11.72

Base

$15.77

Bull

$21.72

Model assumptions

Cash flow base

$2B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

1.1%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$15.77Baseline

Growth +1 pt$16.24+$0.47

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$20B

Less total debt

− $10B

Plus cash and equivalents

+ $379M

Equity value

After the bridge

$10B

Diluted shares

654,100,000

Fair value / share

$15.77