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 $144.88 per share. The share price was $316.74 on September 25, 2026, 119% 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 | -3.0% | 10.0% | $83.18 | -74% |
| Base | 2.0% | 9.0% | $144.88 | -54% |
| Bull | 7.0% | 8.0% | $260.09 | -18% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $188.16 | $201.22 | $217.17 | $237.12 | $262.76 |
| 8.0% | $155.98 | $164.45 | $174.46 | $186.46 | $201.14 |
| 9.0% | $132.41 | $138.20 | $144.88 | $152.67 | $161.88 |
| 10.0% | $114.41 | $118.52 | $123.19 | $128.52 | $134.67 |
| 11.0% | $100.21 | $103.23 | $106.60 | $110.39 | $114.69 |
Where the presets come from
Base: years 1 to 5 grow at Jabil Inc's revenue growth rate over the last 5 fiscal years (1.8% 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