Intrinsic value of Jabil - JBL

Previous Close

$27.87

  Intrinsic Value

$92.91

stock screener

  Rating & Target

str. buy

+233%

Previous close

$27.87

 
Intrinsic value

$92.91

 
Up/down potential

+233%

 
Rating

str. buy

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of JBL stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 4.9

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  3.87
  13.40
  12.56
  11.80
  11.12
  10.51
  9.96
  9.46
  9.02
  8.62
  8.25
  7.93
  7.64
  7.37
  7.14
  6.92
  6.73
  6.56
  6.40
  6.26
  6.13
  6.02
  5.92
  5.83
  5.74
  5.67
  5.60
  5.54
  5.49
  5.44
  5.40
Revenue, $m
  19,063
  21,617
  24,333
  27,205
  30,231
  33,409
  36,736
  40,213
  43,839
  47,616
  51,547
  55,634
  59,882
  64,297
  68,884
  73,652
  78,609
  83,763
  89,124
  94,704
  100,514
  106,566
  112,874
  119,452
  126,313
  133,475
  140,954
  148,767
  156,932
  165,468
  174,396
Variable operating expenses, $m
 
  21,004
  23,634
  26,417
  29,349
  32,427
  35,651
  39,019
  42,533
  46,192
  50,000
  53,899
  58,014
  62,291
  66,736
  71,355
  76,157
  81,150
  86,345
  91,751
  97,379
  103,243
  109,354
  115,726
  122,374
  129,312
  136,558
  144,127
  152,037
  160,307
  168,957
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  18,653
  21,004
  23,634
  26,417
  29,349
  32,427
  35,651
  39,019
  42,533
  46,192
  50,000
  53,899
  58,014
  62,291
  66,736
  71,355
  76,157
  81,150
  86,345
  91,751
  97,379
  103,243
  109,354
  115,726
  122,374
  129,312
  136,558
  144,127
  152,037
  160,307
  168,957
Operating income, $m
  410
  613
  698
  788
  882
  981
  1,085
  1,193
  1,307
  1,424
  1,547
  1,735
  1,868
  2,005
  2,148
  2,297
  2,452
  2,613
  2,780
  2,954
  3,135
  3,324
  3,520
  3,726
  3,940
  4,163
  4,396
  4,640
  4,895
  5,161
  5,439
EBITDA, $m
  1,170
  1,409
  1,586
  1,773
  1,971
  2,178
  2,395
  2,621
  2,858
  3,104
  3,360
  3,627
  3,904
  4,191
  4,491
  4,801
  5,124
  5,460
  5,810
  6,174
  6,552
  6,947
  7,358
  7,787
  8,234
  8,701
  9,189
  9,698
  10,230
  10,787
  11,369
Interest expense (income), $m
  131
  101
  170
  243
  321
  402
  488
  578
  671
  769
  871
  977
  1,087
  1,202
  1,321
  1,445
  1,573
  1,707
  1,846
  1,991
  2,141
  2,298
  2,461
  2,631
  2,809
  2,994
  3,187
  3,389
  3,599
  3,820
  4,050
Earnings before tax, $m
  256
  512
  528
  545
  561
  579
  597
  616
  635
  655
  676
  758
  780
  803
  827
  852
  878
  905
  934
  963
  994
  1,026
  1,059
  1,094
  1,131
  1,169
  1,209
  1,251
  1,295
  1,341
  1,389
Tax expense, $m
  129
  138
  143
  147
  152
  156
  161
  166
  171
  177
  182
  205
  211
  217
  223
  230
  237
  244
  252
  260
  268
  277
  286
  295
  305
  316
  327
  338
  350
  362
  375
Net income, $m
  129
  374
  386
  398
  410
  423
  436
  449
  464
  478
  493
  553
  570
  586
  604
  622
  641
  661
  682
  703
  725
  749
  773
  799
  826
  854
  883
  913
  946
  979
  1,014

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  1,190
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  11,096
  11,236
  12,647
  14,140
  15,713
  17,364
  19,094
  20,901
  22,785
  24,749
  26,791
  28,916
  31,124
  33,418
  35,803
  38,281
  40,857
  43,536
  46,322
  49,223
  52,242
  55,388
  58,666
  62,085
  65,651
  69,374
  73,261
  77,322
  81,565
  86,002
  90,643
Adjusted assets (=assets-cash), $m
  9,906
  11,236
  12,647
  14,140
  15,713
  17,364
  19,094
  20,901
  22,785
  24,749
  26,791
  28,916
  31,124
  33,418
  35,803
  38,281
  40,857
  43,536
  46,322
  49,223
  52,242
  55,388
  58,666
  62,085
  65,651
  69,374
  73,261
  77,322
  81,565
  86,002
  90,643
Revenue / Adjusted assets
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
  1.924
Average production assets, $m
  3,572
  4,042
  4,550
  5,087
  5,653
  6,247
  6,870
  7,520
  8,198
  8,904
  9,639
  10,404
  11,198
  12,023
  12,881
  13,773
  14,700
  15,664
  16,666
  17,710
  18,796
  19,928
  21,107
  22,337
  23,621
  24,960
  26,358
  27,819
  29,346
  30,943
  32,612
Working capital, $m
  -244
  -1,124
  -1,265
  -1,415
  -1,572
  -1,737
  -1,910
  -2,091
  -2,280
  -2,476
  -2,680
  -2,893
  -3,114
  -3,343
  -3,582
  -3,830
  -4,088
  -4,356
  -4,634
  -4,925
  -5,227
  -5,541
  -5,869
  -6,211
  -6,568
  -6,941
  -7,330
  -7,736
  -8,160
  -8,604
  -9,069
Total debt, $m
  2,078
  2,740
  3,921
  5,171
  6,487
  7,870
  9,317
  10,830
  12,407
  14,051
  15,760
  17,538
  19,387
  21,307
  23,303
  25,377
  27,533
  29,775
  32,108
  34,535
  37,063
  39,696
  42,440
  45,301
  48,286
  51,402
  54,655
  58,054
  61,606
  65,320
  69,204
Total liabilities, $m
  8,742
  9,404
  10,585
  11,835
  13,151
  14,534
  15,981
  17,494
  19,071
  20,715
  22,424
  24,202
  26,051
  27,971
  29,967
  32,041
  34,197
  36,439
  38,772
  41,199
  43,727
  46,360
  49,104
  51,965
  54,950
  58,066
  61,319
  64,718
  68,270
  71,984
  75,868
Total equity, $m
  2,354
  1,831
  2,061
  2,305
  2,561
  2,830
  3,112
  3,407
  3,714
  4,034
  4,367
  4,713
  5,073
  5,447
  5,836
  6,240
  6,660
  7,096
  7,551
  8,023
  8,515
  9,028
  9,563
  10,120
  10,701
  11,308
  11,942
  12,603
  13,295
  14,018
  14,775
Total liabilities and equity, $m
  11,096
  11,235
  12,646
  14,140
  15,712
  17,364
  19,093
  20,901
  22,785
  24,749
  26,791
  28,915
  31,124
  33,418
  35,803
  38,281
  40,857
  43,535
  46,323
  49,222
  52,242
  55,388
  58,667
  62,085
  65,651
  69,374
  73,261
  77,321
  81,565
  86,002
  90,643
Debt-to-equity ratio
  0.883
  1.500
  1.900
  2.240
  2.530
  2.780
  2.990
  3.180
  3.340
  3.480
  3.610
  3.720
  3.820
  3.910
  3.990
  4.070
  4.130
  4.200
  4.250
  4.300
  4.350
  4.400
  4.440
  4.480
  4.510
  4.550
  4.580
  4.610
  4.630
  4.660
  4.680
Adjusted equity ratio
  0.118
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163
  0.163

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  129
  374
  386
  398
  410
  423
  436
  449
  464
  478
  493
  553
  570
  586
  604
  622
  641
  661
  682
  703
  725
  749
  773
  799
  826
  854
  883
  913
  946
  979
  1,014
Depreciation, amort., depletion, $m
  760
  796
  888
  986
  1,089
  1,197
  1,310
  1,428
  1,551
  1,680
  1,813
  1,892
  2,036
  2,186
  2,342
  2,504
  2,673
  2,848
  3,030
  3,220
  3,417
  3,623
  3,838
  4,061
  4,295
  4,538
  4,792
  5,058
  5,336
  5,626
  5,929
Funds from operations, $m
  1,514
  1,170
  1,274
  1,383
  1,499
  1,619
  1,746
  1,878
  2,015
  2,158
  2,307
  2,445
  2,606
  2,773
  2,946
  3,126
  3,314
  3,509
  3,712
  3,923
  4,143
  4,372
  4,611
  4,860
  5,120
  5,392
  5,675
  5,972
  6,281
  6,605
  6,944
Change in working capital, $m
  257
  -133
  -141
  -149
  -157
  -165
  -173
  -181
  -189
  -196
  -204
  -213
  -221
  -230
  -239
  -248
  -258
  -268
  -279
  -290
  -302
  -315
  -328
  -342
  -357
  -372
  -389
  -406
  -425
  -444
  -464
Cash from operations, $m
  1,257
  1,303
  1,415
  1,533
  1,656
  1,785
  1,919
  2,058
  2,203
  2,354
  2,511
  2,657
  2,827
  3,002
  3,185
  3,374
  3,572
  3,777
  3,991
  4,213
  4,445
  4,687
  4,939
  5,202
  5,477
  5,764
  6,064
  6,378
  6,706
  7,049
  7,408
Maintenance CAPEX, $m
  0
  -649
  -735
  -827
  -925
  -1,028
  -1,136
  -1,249
  -1,367
  -1,491
  -1,619
  -1,753
  -1,892
  -2,036
  -2,186
  -2,342
  -2,504
  -2,673
  -2,848
  -3,030
  -3,220
  -3,417
  -3,623
  -3,838
  -4,061
  -4,295
  -4,538
  -4,792
  -5,058
  -5,336
  -5,626
New CAPEX, $m
  -716
  -471
  -508
  -537
  -566
  -594
  -622
  -650
  -678
  -706
  -735
  -764
  -794
  -826
  -858
  -892
  -927
  -964
  -1,003
  -1,043
  -1,086
  -1,132
  -1,180
  -1,230
  -1,283
  -1,339
  -1,399
  -1,461
  -1,527
  -1,596
  -1,670
Cash from investing activities, $m
  -579
  -1,120
  -1,243
  -1,364
  -1,491
  -1,622
  -1,758
  -1,899
  -2,045
  -2,197
  -2,354
  -2,517
  -2,686
  -2,862
  -3,044
  -3,234
  -3,431
  -3,637
  -3,851
  -4,073
  -4,306
  -4,549
  -4,803
  -5,068
  -5,344
  -5,634
  -5,937
  -6,253
  -6,585
  -6,932
  -7,296
Free cash flow, $m
  678
  182
  172
  168
  165
  163
  161
  159
  158
  158
  157
  141
  141
  141
  141
  141
  141
  140
  140
  139
  139
  138
  136
  135
  133
  130
  127
  124
  121
  117
  113
Issuance/(repayment) of debt, $m
  -45
  1,108
  1,181
  1,250
  1,316
  1,382
  1,448
  1,512
  1,578
  1,643
  1,710
  1,778
  1,848
  1,921
  1,996
  2,074
  2,156
  2,242
  2,332
  2,427
  2,527
  2,633
  2,744
  2,861
  2,985
  3,116
  3,253
  3,399
  3,552
  3,714
  3,884
Issuance/(repurchase) of shares, $m
  -285
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -345
  1,108
  1,181
  1,250
  1,316
  1,382
  1,448
  1,512
  1,578
  1,643
  1,710
  1,778
  1,848
  1,921
  1,996
  2,074
  2,156
  2,242
  2,332
  2,427
  2,527
  2,633
  2,744
  2,861
  2,985
  3,116
  3,253
  3,399
  3,552
  3,714
  3,884
Total cash flow (excl. dividends), $m
  338
  1,291
  1,353
  1,418
  1,482
  1,545
  1,608
  1,672
  1,736
  1,801
  1,867
  1,919
  1,989
  2,061
  2,136
  2,215
  2,297
  2,383
  2,473
  2,567
  2,666
  2,770
  2,880
  2,996
  3,118
  3,246
  3,381
  3,523
  3,673
  3,831
  3,997
Retained Cash Flow (-), $m
  84
  -221
  -230
  -243
  -256
  -269
  -282
  -295
  -307
  -320
  -333
  -346
  -360
  -374
  -389
  -404
  -420
  -437
  -454
  -473
  -492
  -513
  -534
  -557
  -581
  -607
  -634
  -662
  -692
  -723
  -756
Prev. year cash balance distribution, $m
 
  744
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  1,813
  1,123
  1,174
  1,225
  1,276
  1,326
  1,377
  1,428
  1,481
  1,534
  1,572
  1,629
  1,687
  1,748
  1,811
  1,877
  1,946
  2,018
  2,094
  2,174
  2,258
  2,346
  2,439
  2,536
  2,639
  2,747
  2,861
  2,981
  3,107
  3,240
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  1,738
  1,028
  1,022
  1,009
  989
  963
  930
  893
  851
  804
  747
  695
  641
  587
  532
  477
  423
  372
  322
  276
  234
  195
  160
  129
  103
  80
  61
  46
  34
  24
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Jabil Inc., formerly Jabil Circuit, Inc., provides electronic manufacturing services and solutions throughout the world. The Company operates in two segments, which include Electronics Manufacturing Services (EMS) and Diversified Manufacturing Services (DMS). The Company's EMS segment is focused on leveraging information technology (IT), supply chain design and engineering, technologies centered on core electronics, sharing of its large scale manufacturing infrastructure and the ability to serve a range of markets. Its DMS segment is focused on providing engineering solutions and a focus on material sciences and technologies. It provides electronic design, production and product management services to companies in the automotive, capital equipment, consumer lifestyles and wearable technologies, computing and storage, defense and aerospace, digital home, emerging growth, healthcare, industrial and energy, mobility, packaging, point of sale and printing industries.

FINANCIAL RATIOS  of  Jabil (JBL)

Valuation Ratios
P/E Ratio 38.4
Price to Sales 0.3
Price to Book 2.1
Price to Tangible Book
Price to Cash Flow 3.9
Price to Free Cash Flow 9.2
Growth Rates
Sales Growth Rate 3.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -22.5%
Cap. Spend. - 3 Yr. Gr. Rate 2.8%
Financial Strength
Quick Ratio 3
Current Ratio 0
LT Debt to Equity 69.3%
Total Debt to Equity 88.3%
Interest Coverage 3
Management Effectiveness
Return On Assets 1.8%
Ret/ On Assets - 3 Yr. Avg. 3.1%
Return On Total Capital 2.9%
Ret/ On T. Cap. - 3 Yr. Avg. 5.3%
Return On Equity 5.4%
Return On Equity - 3 Yr. Avg. 9.5%
Asset Turnover 1.8
Profitability Ratios
Gross Margin 8.1%
Gross Margin - 3 Yr. Avg. 8.3%
EBITDA Margin 6%
EBITDA Margin - 3 Yr. Avg. 6.2%
Operating Margin 2.2%
Oper. Margin - 3 Yr. Avg. 2.7%
Pre-Tax Margin 1.3%
Pre-Tax Margin - 3 Yr. Avg. 2%
Net Profit Margin 0.7%
Net Profit Margin - 3 Yr. Avg. 1.2%
Effective Tax Rate 50.4%
Eff/ Tax Rate - 3 Yr. Avg. 38.8%
Payout Ratio 46.5%

JBL stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the JBL stock intrinsic value calculation we used $19063 million for the last fiscal year's total revenue generated by Jabil. The default revenue input number comes from 2017 income statement of Jabil. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our JBL stock valuation model: a) initial revenue growth rate of 13.4% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for JBL is calculated based on our internal credit rating of Jabil, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Jabil.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of JBL stock the variable cost ratio is equal to 97.2%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for JBL stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 6.2% for Jabil.

Corporate tax rate of 27% is the nominal tax rate for Jabil. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the JBL stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for JBL are equal to 18.7%.

Life of production assets of 5.5 years is the average useful life of capital assets used in Jabil operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for JBL is equal to -5.2%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $2354 million for Jabil - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 176.681 million for Jabil is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Jabil at the current share price and the inputted number of shares is $4.9 billion.

RELATED COMPANIES Price Int.Val. Rating
SANM Sanmina 30.55 44.04  hold
PLXS Plexus 61.59 32.63  sell
BHE Benchmark Elec 29.75 24.62  hold
FLEX Flex Ltd 17.98 18.28  hold
TTMI TTM Technologi 16.34 39.77  str.buy
SMTX SMTC 1.74 0.71  str.sell
CLS Celestica 10.41 22.06  str.buy
SGMA Sigmatron Inte 10.46 321.47  str.buy
IEC IEC Electronic 4.02 0.34  str.sell
KE Kimball Electr 19.95 28.16  buy

COMPANY NEWS

▶ Jabil in Green Pre-Market Friday   [12:30PM  GuruFocus.com]
▶ Millennial buying habits behind the gains at Jabil   [07:55AM  American City Business Journals]
▶ Jabil Inc (JBL) Stock Pops as Revenue Grows 9.6%   [Dec-14-17 05:49PM  InvestorPlace]
▶ Jabil beats Street 1Q forecasts   [04:11PM  Associated Press]
▶ Jabil Posts First Quarter Results   [04:02PM  Business Wire]
▶ Pay packages grow for Jabil leaders   [Dec-13-17 07:15AM  American City Business Journals]
▶ [$$] Tech Scores for the NFL   [Dec-09-17 12:01AM  Barrons.com]
▶ 3 Earnings Reports to Watch Next Week   [Dec-08-17 01:55PM  InvestorPlace]
▶ Jabil, Inc. Value Analysis (NYSE:JBL) : December 1, 2017   [Dec-01-17 10:56AM  Capital Cube]
▶ ETFs with exposure to Jabil, Inc. : November 27, 2017   [Nov-27-17 02:20PM  Capital Cube]
▶ ETFs with exposure to Jabil, Inc. : November 17, 2017   [Nov-17-17 12:11PM  Capital Cube]
▶ Is Jabil Incs (JBL) PE Ratio A Signal To Sell For Investors?   [Nov-10-17 08:05AM  Simply Wall St.]
▶ ETFs with exposure to Jabil, Inc. : November 6, 2017   [Nov-06-17 11:52AM  Capital Cube]
▶ ETFs with exposure to Jabil, Inc. : October 25, 2017   [Oct-25-17 10:02AM  Capital Cube]
▶ Jabil Declares Quarterly Dividend   [Oct-19-17 04:02PM  Business Wire]
▶ ETFs with exposure to Jabil, Inc. : October 11, 2017   [Oct-11-17 11:43AM  Capital Cube]
▶ Jabil Inc. Stock: Next Stop, $26?   [Oct-10-17 08:34PM  Motley Fool]
▶ How HP Is Eyeing Growth in Its Printer Segment   [Oct-05-17 09:08AM  Market Realist]
▶ Dividend Payers Aren't Spooked By October   [Oct-03-17 05:54PM  Forbes]
▶ Jabil Circuit Trying To Close In On Key Technical Benchmark   [03:00AM  Investor's Business Daily]
▶ Roku soars in its IPO & other big movers   [01:28PM  CNBC Videos]
▶ Jabil tops Street 4Q forecasts   [Sep-27-17 09:19PM  Associated Press]
▶ This Week: New home sales, Jabil's earnings, US GDP estimate   [Sep-25-17 11:27AM  Associated Press]
▶ Stocks Showing Improving Market Leadership: Jabil Circuit Earns 82 RS Rating   [Sep-20-17 03:00AM  Investor's Business Daily]
▶ Apple stock often fizzles after product hype   [Sep-12-17 08:01AM  CNBC]
▶ Jabil, Inc. Value Analysis (NYSE:JBL) : August 23, 2017   [Aug-23-17 05:39PM  Capital Cube]
▶ ETFs with exposure to Jabil, Inc. : August 4, 2017   [Aug-03-17 08:32PM  Capital Cube]
▶ What Apples earnings mean for Jabil   [02:52PM  American City Business Journals]
▶ AAOI and JBL are Aggressive Growth Rank Buys   [Jul-27-17 04:15PM  Zacks]
▶ ETFs with exposure to Jabil, Inc. : July 24, 2017   [Jul-24-17 04:48PM  Capital Cube]
▶ Jabil Declares Quarterly Dividend   [Jul-20-17 04:02PM  Business Wire]
▶ What a credit agency sees ahead for St. Petersburgs largest public company   [Jul-17-17 06:25PM  American City Business Journals]
▶ ETFs with exposure to Jabil, Inc. : July 14, 2017   [Jul-14-17 03:09PM  Capital Cube]
Financial statements of JBL
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.