Johnson Controls International plc

Johnson Controls International plc

JCIยทNYSE

$146.96

+3.5%
IndustrialsIndustrial - Machinery

Johnson Controls International plc, together with its subsidiaries, engages in engineering, manufacturing, commissioning, and retrofitting building products and systems in the United States, Europe, the Asia Pacific, and internationally. It operates in four segments: Building Solutions North America, Building Solutions EMEA/LA, Building Solutions Asia Pacific, and Global Products. The company designs, sells, installs, and services heating, ventilating, air conditioning, controls, building management, refrigeration, integrated electronic security, integrated fire detection and suppression systems, and fire protection and security products for commercial, industrial, retail, small business, institutional, and governmental customers; and provides energy efficiency solutions and technical services, including inspection, scheduled maintenance, and repair and replacement of mechanical and control systems, as well as data-driven smart building solutions to non-residential building and industrial applications. It also offers controls software and software services for residential and commercial applications. Johnson Controls International plc was founded in 1885 and is headquartered in Cork, Ireland.

At a Glance

Live Snapshot
Market Cap$89.66B
EPS2.6400
P/E Ratio55.67
Earnings Date08/04/2026
Johnson Controls International plc

Johnson Controls International plc Fair Value Envelope

JCI ยท NYSE

Our analysis suggests that JCI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $146.96, this represents a potential HIDDEN relative to our calculated worth for Johnson Controls International plc.

Intrinsic Value
Current Price: $146.96

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.7B
+ Cash & Equivalents$379.0M
Firm Value$2.1B
- Debt$11.2B
Equity Value-$9.1B
/ Shares Outstanding610,116,000B
DCF Value-$15
OVERVALUED BY 110%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$841.7M
$506.4M
$304.6M
$183.3M
$110.3M
$66.3M
$39.9M
$24.0M
$14.4M
$8.7M
Maintenance CapEx
-$52.2M
-$31.4M
-$18.9M
-$11.4M
-$6.8M
-$4.1M
-$2.5M
-$1.5M
-$896.2K
-$539.2K
Owner Earnings
$789.4M
$474.9M
$285.7M
$171.9M
$103.4M
$62.2M
$37.4M
$22.5M
$13.5M
$8.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$731.0M
$407.2M
$226.8M
$126.4M
$70.4M
$39.2M
$21.8M
$12.2M
$6.8M
$3.8M
Terminal Value represents 3.8% of Enterprise Value