Discounted Cash Flow
Jabil Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $18.4b | $254.1m | $-8.0m | 1.4% | $1.33 |
| 2017 | $19.1b (3.9%) | $129.1m (-49.2%) | $540.2m (6825.1%) | 0.7% (-51.1%) | $0.71 (-46.6%) |
| 2018 | $22.1b (15.9%) | $86.3m (-33.1%) | $-102.8m (-119.0%) | 0.4% (-42.3%) | $0.50 (-29.6%) |
| 2019 | $25.3b (14.4%) | $287.1m (232.6%) | $187.6m (282.5%) | 1.1% (190.7%) | $1.85 (270.0%) |
| 2020 | $27.3b (7.8%) | $53.9m (-81.2%) | $274.2m (46.2%) | 0.2% (-82.6%) | $0.36 (-80.5%) |
| 2021 | $29.3b (7.4%) | $696.0m (1191.0%) | $274.0m (-0.1%) | 2.4% (1102.0%) | $4.69 (1202.8%) |
| 2022 | $33.5b (14.3%) | $996.0m (43.1%) | $266.0m (-2.9%) | 3.0% (25.2%) | $7.06 (50.5%) |
| 2023 | $34.7b (3.7%) | $818.0m (-17.9%) | $704.0m (164.7%) | 2.4% (-20.8%) | $6.15 (-12.9%) |
| 2024 | $28.9b (-16.8%) | $1.4b (69.7%) | $932.0m (32.4%) | 4.8% (103.9%) | $11.34 (84.4%) |
| 2025 | $29.8b (3.2%) | $657.0m (-52.7%) | $1.2b (25.8%) | 2.2% (-54.1%) | $6.00 (-47.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.