Fair value (multi-method)
Four independent methods triangulate what JBL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$11,753.88
Method range
$27.17 – $11,753.88
median $302.71
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $11,753.88 | +3,592.82% |
| Exit multiple | $151.29 | -52.47% |
| Analyst target | $454.13 | +42.68% |
| Graham number | $27.17 | -91.46% |
- Forward DCF$11,753.88
- Exit multiple$151.29
- Analyst target$454.13
- Graham number$27.17
Stock price
$318.29
FCF / share (TTM)
$3.33
3Y FCF CAGR
55.6%
Fair value @ hist. growth
$1,492.33
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
31.9%
per year over your projection horizon
Margin of safety 78.7% vs hist-growth DCF
Historical 3Y CAGR
55.6%
Your model implies
31.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 56% annual growth.
Cumulative FCF covers the current price by year 9.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.1% | 28.3% | 27.6% | 26.8% | 25.9% | 25.0% |
| 10.1% | 30.8% | 30.1% | 29.4% | 28.7% | 27.9% |
| 11.1% | 33.1% | 32.5% | 31.9% | 31.2% | 30.5% |
| 12.1% | 35.3% | 34.7% | 34.2% | 33.6% | 32.9% |
| 13.1% | 37.4% | 36.9% | 36.4% | 35.8% | 35.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.39
Fair vs growth
Net debt
$1.43B
Total debt − cash
Beta
1.28
Vs market benchmark
Frequently asked questions
Jabil (JBL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks2.40% TTM
- Dividend Profile0.10% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.