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 38,809 - -
Change - -7.93% 80.55% -17.22% 77.31% 76.55% - -
Enterprise Value (EV) 1 10,320 9,692 16,046 13,076 22,435 40,584 39,927 38,852
Change - -6.09% 65.57% -18.51% 71.57% 80.9% -1.62% -2.69%
P/E 13.5x 8.74x 19x 9.78x 34.6x 39.5x 26.6x 22.4x
PBR 4.18x 3.33x 5.43x 7.16x 14.6x 26x 17.6x 11.6x
PEG - 0.2x -1.5x 0.1x -0.7x 0.7x 0.6x 1.2x
Capitalization / Revenue 0.31x 0.25x 0.43x 0.43x 0.74x 1.11x 0.91x 0.8x
EV / Revenue 0.35x 0.29x 0.46x 0.45x 0.75x 1.16x 0.93x 0.8x
EV / EBITDA 4.99x 3.98x 6.12x 5.73x 9.78x 14.3x 11.8x 10.1x
EV / EBIT 8.32x 6.28x 9.26x 8.23x 13.8x 20.1x 15.3x 12.8x
EV / FCF 37.7x 12x 22.8x 12.4x 17x 28x 22.6x 17.4x
FCF Yield 2.65% 8.36% 4.39% 8.07% 5.87% 3.57% 4.42% 5.76%
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% 0.09% 0.09% 0.09%
EPS 2 4.58 6.9 6.02 11.17 5.92 9.386 13.91 16.56
Distribution rate 6.99% 4.64% 5.32% 2.86% 5.41% 3.41% 2.3% 1.93%
Net sales 1 29,285 33,478 34,702 28,883 29,802 35,035 42,747 48,388
EBITDA 1 2,070 2,434 2,624 2,284 2,294 2,841 3,371 3,840
EBIT 1 1,241 1,543 1,733 1,588 1,620 2,019 2,607 3,026
Net income 1 696 996 818 1,388 657 1,003 1,463 1,719
Net Debt 1 1,311 1,397 1,071 679 453 1,776 1,118 43.53
Reference price 2 61.78 60.30 114.42 109.28 204.83 370.36 370.36 370.36
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.($)
39.46x1.16x14.28x0.09% 38.81B
32.68x6.08x18.19x0.61% 204B
14.04x0.32x7.13x3.58% 114B
27.18x10.89x22.74x0.42% 88.87B
43x6.97x22.6x0.84% 94.93B
80.48x9.53x40.43x0.02% 64.02B
73.38x7.7x36.04x0.2% 78.08B
19.77x1.14x12.76x0.57% 63.98B
19.57x3.32x12.61x1.36% 62.17B
29.83x1.94x20.96x-.--% 39.98B
Average 37.94x 4.91x 20.77x 0.77% 84.96B
Weighted average by Cap. 36.33x 5.32x 20.12x 0.93%

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.