What is Jabil Inc worth?
With the base-case assumptions below, a discounted cash flow model on Jabil Inc's reported free cash flow gives $207.94 per share. The share price was $249.82 on November 10, 2026, 20% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -1.0% | 10.0% | $122.81 | -51% |
| Base | 4.0% | 9.0% | $207.94 | -17% |
| Bull | 9.0% | 8.0% | $366.90 | +47% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $268.46 | $286.83 | $309.28 | $337.34 | $373.42 |
| 8.0% | $223.38 | $235.29 | $249.37 | $266.26 | $286.91 |
| 9.0% | $190.40 | $198.54 | $207.94 | $218.90 | $231.86 |
| 10.0% | $165.24 | $171.03 | $177.60 | $185.10 | $193.75 |
| 11.0% | $145.43 | $149.67 | $154.42 | $159.76 | $165.81 |
Where the presets come from
Base: years 1 to 5 grow at Jabil Inc's revenue growth rate over the last 5 fiscal years (4.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions