US · JCI
Johnson Controls International plc
- Sector
- Industrials · Construction
- Headquarters
- Cork T12 X8N6
- Website
- johnsoncontrols.com
Price · as of 2025-09-30
$145.08
Market cap 88.32B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $75.31 | -48.09% |
| Intrinsic Value(DCF) | $46.83 | -67.72% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $54.57 | -62.38% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.07 | $26.22 | $0.00 | $7.26 | $0.00 |
| 2012 | $20.08 | $31.27 | $0.00 | $5.02 | $11.84 |
| 2013 | $26.96 | $34.32 | $0.86 | $5.80 | $8.79 |
| 2014 | $31.48 | $36.30 | $0.00 | $2.56 | $19.00 |
| 2015 | $24.04 | $41.82 | $36,023.88 | $2.23 | $590.75 |
| 2016 | $35.44 | $29.60 | $610.38 | $0.00 | $43.41 |
| 2017 | $31.05 | $36.56 | $1,615.52 | $0.00 | $120.96 |
| 2018 | $27.89 | $29.20 | $0.00 | $0.00 | $0.00 |
| 2019 | $36.96 | $38.25 | $0.14 | $0.00 | $5.68 |
| 2020 | $41.16 | $40.54 | $2.08 | $0.00 | $1.37 |
| 2021 | $72.97 | $74.62 | $3.53 | $0.00 | $33.44 |
| 2022 | $61.97 | $49.31 | $5.29 | $0.00 | $0.00 |
| 2023 | $54.12 | $50.90 | $1.90 | $0.00 | $43.50 |
| 2024 | $83.28 | $60.30 | $4.96 | $0.00 | $27.35 |
| 2025 | $114.23 | $75.31 | $2.48 | $0.00 | $54.57 |
AI valuation
Our deep-learning model estimates Johnson Controls International plc's (JCI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $75.31
- Current price
- $145.08
- AI upside
- -48.09%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$46.83
-67.72% upside
Graham-Dodd
—
— upside
Graham Formula
$54.57
-62.38% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JCI | Johnson Controls Internat… | $145.08 | 88.32B | -48% | -68% | — | -62% | 43.26 | 5.76 | 3.16 | 27.04 | 991.11 | -10.17 | 36.41% | 11.99% | 13.95% | 11.86% | 10.16% | 4.27% | 0.87 | 18.01 | 0.93 | 0.61 | 3.43 | 437.00% | 281.00% | -3984.00% | 1.30% | 0.13 | 3.96% | 1.31% | 56.70% | 9.36% | 30.15 | 88.36 | 3.61 | 2.63 |
| CARR | Carrier Global Corporatio… | $64.40 | 53.83B | -27% | -57% | — | -86% | 35.88 | 3.88 | 2.46 | 23.23 | — | -6.68 | 25.91% | 9.89% | 6.87% | 10.71% | 7.47% | 4.00% | 0.92 | 6.23 | 1.20 | 0.59 | 3.99 | -7236.00% | -329.00% | 375682.00% | 3.17% | 0.29 | 7.11% | 1.44% | 51.70% | 6.84% | 30.09 | 38.12 | 2.97 | 2.67 |
| CTAS | Cintas Corporation | $201.13 | 80.83B | -28% | -45% | -99% | -65% | 50.04 | 19.36 | 8.77 | 32.55 | 310.93 | 93.07 | 50.04% | 22.82% | 17.53% | 40.27% | 27.54% | 18.77% | 0.57 | 23.34 | 2.09 | 1.02 | 0.84 | 1609.00% | 775.00% | 519.00% | 1.94% | 1.32 | 25.62% | 0.67% | 33.70% | 1.71% | 39.45 | 52.98 | 9.00 | 14.33 |
| EMR | Emerson Electric Co. | $150.75 | 84.77B | -29% | -61% | — | -70% | 34.53 | 3.82 | 4.31 | 18.47 | 193.65 | -10.53 | 52.84% | 12.42% | 12.73% | 10.72% | 5.80% | 5.21% | 0.68 | 5.78 | 0.88 | 0.47 | 2.51 | 1783.00% | 300.00% | -844.00% | 3.44% | 0.32 | 9.06% | 1.54% | 53.10% | 3.14% | 40.11 | 33.66 | 4.98 | 4.07 |
| ITW | Illinois Tool Works Inc. | $290.63 | 83.76B | -23% | -55% | — | -67% | 27.76 | 26.39 | 5.30 | 20.05 | — | -34.54 | 44.10% | 26.28% | 19.11% | 93.75% | 29.92% | 19.64% | 2.78 | 14.44 | 1.21 | 0.80 | 1.75 | -1042.00% | 92.00% | -482.00% | 3.18% | 0.61 | 24.85% | 2.10% | 58.20% | 3.86% | 22.11 | 34.44 | 5.81 | 8.50 |
| PWR | Quanta Services, Inc. | $563.08 | 83.96B | -53% | +166% | -93% | -67% | 84.47 | 9.72 | 3.06 | 34.81 | 661.46 | -67.59 | 13.03% | 5.77% | 3.63% | 12.65% | 11.65% | 4.72% | 0.13 | 6.26 | 1.14 | 0.84 | 0.30 | 1277.00% | 1976.00% | 973.00% | 1.87% | 0.26 | 15.63% | 0.07% | 5.90% | 3.67% | 53.51 | 54.05 | 3.09 | 5.06 |
| TDG | TransDigm Group Incorpora… | $1,302.79 | 73.57B | +92% | -45% | — | -48% | 37.80 | -8.09 | 8.88 | 23.12 | 149.89 | -3.30 | 60.14% | 47.16% | 23.49% | -25.96% | 21.99% | 8.55% | -3.10 | 2.65 | 3.21 | 2.03 | 5.96 | 2521.00% | 1122.00% | -340.00% | 2.32% | 0.93 | 12.15% | 12.28% | 464.30% | 12.92% | 25.36 | 58.15 | 11.96 | 2.03 |
| TRI | Thomson Reuters Corporati… | $96.41 | 42.9B | -20% | -52% | — | -55% | 29.60 | 3.75 | 5.87 | 15.09 | — | -59.88 | 26.32% | 26.32% | 20.09% | 12.62% | 11.70% | 8.30% | 0.18 | 13.76 | 0.64 | 0.50 | 0.53 | -3272.00% | 481.00% | 1653.00% | 4.59% | 0.78 | 15.42% | 2.37% | 70.10% | 4.64% | 23.06 | 22.50 | 6.07 | 5.88 |
| TT | Trane Technologies plc | $462.32 | 102.51B | -31% | -50% | -96% | -57% | 35.27 | 12.12 | 4.89 | 25.68 | 227.82 | -95.38 | 36.16% | 18.61% | 13.69% | 36.81% | 28.24% | 14.22% | 0.54 | 17.44 | 1.25 | 0.80 | 0.68 | 1548.00% | 748.00% | 132.00% | 2.70% | 0.51 | 24.77% | 0.80% | 28.30% | 3.13% | 26.99 | 38.09 | 5.02 | 7.25 |
| VRT | Vertiv Holdings Co | $254.89 | 97.52B | -38% | +42% | -92% | -53% | 73.82 | 24.96 | 9.62 | 45.32 | 44.36 | 7686.43 | 34.36% | 18.54% | 13.03% | 41.81% | 28.93% | 12.49% | 0.86 | 22.03 | 1.55 | 1.12 | 0.76 | 16641.00% | 2769.00% | 6683.00% | 1.92% | 0.48 | 37.74% | 0.07% | 5.00% | 0.48% | 52.69 | 52.78 | 9.77 | 8.84 |
| WM | Waste Management, Inc. | $240.84 | 97.14B | -30% | -56% | — | -39% | 36.15 | 9.80 | 3.88 | 16.75 | — | -12.78 | 29.08% | 18.28% | 10.74% | 29.69% | 11.31% | 5.99% | 2.29 | 5.05 | 0.89 | 0.77 | 3.15 | -162.00% | 1424.00% | 3043.00% | 2.88% | 1.09 | 8.74% | 1.36% | 49.30% | 2.16% | 26.18 | 42.82 | 4.78 | 2.50 |
About Johnson Controls International plc
Johnson Controls International plc, together with its subsidiaries, engages in engineering, manufacturing, commissioning, and retrofitting building products and systems in the United States, Europe, the Asia Pacific, and internationally. It operates in four segments: Building Solutions North America, Building Solutions EMEA/LA, Building Solutions Asia Pacific, and Global Products. The company designs, sells, installs, and services heating, ventilating, air conditioning, controls, building management, refrigeration, integrated electronic security, integrated fire detection and suppression systems, and fire protection and security products for commercial, industrial, retail, small business, institutional, and governmental customers; and provides energy efficiency solutions and technical services, including inspection, scheduled maintenance, and repair and replacement of mechanical and control systems, as well as data-driven smart building solutions to non-residential building and industrial applications. It also offers controls software and software services for residential and commercial applications. Johnson Controls International plc was founded in 1885 and is headquartered in Cork, Ireland.
- CEO
- Joakim Weidemanis
- Employees
- 94K
- Beta
- 1.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.83 ÷ $145.08) − 1 = -67.72% (DCF, example).