Company Valuation: Jabil Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,009 8,295 14,975 12,397 21,982 33,013 - -
Change - -7.93% 80.55% -17.22% 77.31% 50.18% - -
Enterprise Value (EV) 1 10,320 9,692 16,046 13,076 22,435 34,788 34,141 33,129
Change - -6.09% 65.57% -18.51% 71.57% 55.06% -1.86% -2.97%
P/E 13.5x 8.74x 19x 9.78x 34.6x 33.6x 23.1x 20.2x
PBR 4.18x 3.33x 5.43x 7.16x 14.6x 22.1x 15.3x 10.3x
PEG - 0.2x -1.5x 0.1x -0.7x 0.6x 0.5x 1.4x
Capitalization / Revenue 0.31x 0.25x 0.43x 0.43x 0.74x 0.94x 0.78x 0.69x
EV / Revenue 0.35x 0.29x 0.46x 0.45x 0.75x 0.99x 0.8x 0.7x
EV / EBITDA 4.99x 3.98x 6.12x 5.73x 9.78x 12.2x 10.2x 8.92x
EV / EBIT 8.32x 6.28x 9.26x 8.23x 13.8x 17.2x 13.2x 11.2x
EV / FCF 37.7x 12x 22.8x 12.4x 17x 24x 19.4x 14.8x
FCF Yield 2.65% 8.36% 4.39% 8.07% 5.87% 4.16% 5.17% 6.76%
Dividend per Share 2 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32
Rate of return 0.52% 0.53% 0.28% 0.29% 0.16% 0.1% 0.1% 0.1%
EPS 2 4.58 6.9 6.02 11.17 5.92 9.375 13.61 15.62
Distribution rate 6.99% 4.64% 5.32% 2.86% 5.41% 3.41% 2.35% 2.05%
Net sales 1 29,285 33,478 34,702 28,883 29,802 35,035 42,508 47,607
EBITDA 1 2,070 2,434 2,624 2,284 2,294 2,840 3,332 3,714
EBIT 1 1,241 1,543 1,733 1,588 1,620 2,019 2,588 2,967
Net income 1 696 996 818 1,388 657 1,002 1,434 1,627
Net Debt 1 1,311 1,397 1,071 679 453 1,775 1,128 115.5
Reference price 2 61.78 60.30 114.42 109.28 204.83 315.05 315.05 315.05
Nbr of stocks (in thousands) 145,830 137,555 130,881 113,445 107,319 104,787 - -
Announcement Date 9/29/21 9/27/22 9/28/23 9/26/24 9/25/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.6x0.99x12.25x0.1% 33.01B
31.82x5.89x17.67x0.66% 198B
14.34x0.31x7.06x3.55% 109B
25.03x9.82x20.9x0.49% 81.74B
38.91x6.29x20.22x0.93% 84.71B
20.17x1.16x13x0.56% 65.2B
64.78x7.75x32.88x0.01% 51.43B
56.17x5.83x28.03x0.23% 58.58B
28.28x1.85x20x-.--% 38.02B
56.62x17.78x45.88x0.55% 32.51B
Average 36.97x 5.77x 21.79x 0.71% 75.17B
Weighted average by Cap. 33.47x 5.36x 19.32x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. JBL Stock
  4. Valuation Jabil Inc.