Jabil Inc. (JBL) DCF Valuation

Jabil Inc. (JBL) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Jabil Inc. (JBL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our Jabil Inc. (JBL) DCF Calculator enables you to assess Jabil's valuation using real-world financial data and offers complete flexibility to modify all key parameters for improved forecasting.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 27,266.4 29,285.0 33,478.0 34,702.0 28,883.0 29,504.6 30,139.6 30,788.3 31,450.9 32,127.7
Revenue Growth, % 0 7.4 14.32 3.66 -16.77 2.15 2.15 2.15 2.15 2.15
EBITDA 1,230.3 1,966.0 2,358.0 2,533.0 2,623.0 2,044.6 2,088.7 2,133.6 2,179.5 2,226.4
EBITDA, % 4.51 6.71 7.04 7.3 9.08 6.93 6.93 6.93 6.93 6.93
Depreciation 794.6 876.0 925.0 924.0 696.0 810.8 828.3 846.1 864.3 882.9
Depreciation, % 2.91 2.99 2.76 2.66 2.41 2.75 2.75 2.75 2.75 2.75
EBIT 435.7 1,090.0 1,433.0 1,609.0 1,927.0 1,233.8 1,260.4 1,287.5 1,315.2 1,343.5
EBIT, % 1.6 3.72 4.28 4.64 6.67 4.18 4.18 4.18 4.18 4.18
Total Cash 1,393.6 1,567.0 1,478.0 1,804.0 2,201.0 1,634.3 1,669.5 1,705.4 1,742.1 1,779.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,847.7 4,139.0 5,191.0 4,682.0 4,604.0
Account Receivables, % 10.44 14.13 15.51 13.49 15.94
Inventories 3,131.8 4,414.0 6,128.0 5,206.0 4,276.0 4,406.2 4,501.0 4,597.9 4,696.8 4,797.9
Inventories, % 11.49 15.07 18.3 15 14.8 14.93 14.93 14.93 14.93 14.93
Accounts Payable 5,687.0 6,841.0 8,006.0 5,679.0 6,190.0 6,250.7 6,385.2 6,522.7 6,663.0 6,806.4
Accounts Payable, % 20.86 23.36 23.91 16.37 21.43 21.19 21.19 21.19 21.19 21.19
Capital Expenditure -983.0 -1,159.0 -1,385.0 -1,030.0 -784.0 -1,025.7 -1,047.8 -1,070.4 -1,093.4 -1,116.9
Capital Expenditure, % -3.61 -3.96 -4.14 -2.97 -2.71 -3.48 -3.48 -3.48 -3.48 -3.48
Tax Rate, % 20.73 20.73 20.73 20.73 20.73 20.73 20.73 20.73 20.73 20.73
EBITAT 90.2 803.6 1,159.4 1,042.9 1,527.5 788.2 805.2 822.5 840.2 858.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -390.7 -898.8 -901.6 40.9 2,958.5 1,005.8 537.1 548.7 560.5 572.5
WACC, % 8.92 9.35 9.41 9.28 9.4 9.27 9.27 9.27 9.27 9.27
PV UFCF
SUM PV UFCF 2,551.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 590
Terminal Value 9,404
Present Terminal Value 6,036
Enterprise Value 8,588
Net Debt 1,056
Equity Value 7,532
Diluted Shares Outstanding, MM 124
Equity Value Per Share 60.60

What You Will Get

  • Real JBL Financial Data: Pre-filled with Jabil Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Jabil Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Jabil Inc. (JBL).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to Jabil Inc. (JBL).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Jabil Inc. (JBL) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Jabil Inc. (JBL).
  • Interactive Dashboard and Charts: Visual outputs summarize key valuation metrics for Jabil Inc. (JBL) for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Jabil Inc.'s (JBL) preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential variables such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand a range of valuation possibilities.
  • 5. Make Informed Decisions: Present detailed valuation analyses to enhance your strategic planning.

Why Choose This Calculator for Jabil Inc. (JBL)?

  • Accurate Data: Up-to-date Jabil financials ensure dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Jabil Inc. (JBL).
  • User-Friendly: Streamlined design and clear instructions make it accessible for all users.

Who Should Use Jabil Inc. (JBL)?

  • Manufacturers: Enhance production efficiency with Jabil's advanced manufacturing solutions.
  • Product Designers: Leverage innovative design services to bring concepts to market faster.
  • Supply Chain Managers: Optimize logistics and inventory management through Jabil's integrated systems.
  • Investors: Analyze growth potential with insights from Jabil's performance metrics and market trends.
  • Students and Educators: Utilize Jabil's case studies as a resource for learning about manufacturing and technology.

What the Template Contains

  • Preloaded JBL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.