EN DE

Johnson Controls International plc (JCI) Fair Value & Analysis

Industrials · US · Market cap $87.1B

JC Johnson Controls International plc logo Johnson Controls International plc JCI · US
Price$154.55
Fair Value$45.65
Upside-70.5%
Quality72/100
Watch Johnson Controls International plc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.5% net margin
Moderate debt · generates free cash flow
1.12% dividend yield
Mixed vs. peers (6/15)
Moderate moat 62/100
Evidence: High Range $33.70 – $96.69 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 26 days ago

Fair value updated Jul 12, 2026, revised from $45.50 to $45.65 (+0.3%) since Jun 24, 2026. Share price +9.9% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($96.69). The favourable scenario is already priced in.
  • The model range is unusually wide ($33.70 to $96.69). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$154.55 $42.77 Fair Value $45.65 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range $42.77 – $154.55 · fair‑value band $33.70 – $96.69 · the $154.55 price screens above the $45.65 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Johnson Controls International plc (JCI) currently trades at $154.55, while our model-based Fair Value estimate is $45.65, implying the stock looks roughly 70.5% overvalued today. We read business quality at 72/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Johnson Controls International plc generated revenue of $24.4B at a net margin of 14.5%. Revenue grew 8.2% year over year. It earns a return on equity of 13.5%. Net debt stands at $10.8B. Fundamentals as of Jul 12, 2026

Our scenario range runs from $33.70 (bear case) to $96.69 (bull case); at $154.55, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at -70%, JCI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $4.45 $12.56 $23.96 80
Residual Income $35.78 $48.49 $269.23 76
Rev-Margin DCF $18.57 $40.52 $64.90 74
All 26 models by family
DCF Models
FCF DCF $4.07 $13.06 $26.45 38
Owner Earnings $54.15 $88.85 $140.45 31
5Y Revenue Exit $18.57 $40.80 $69.18 39
5Y EBITDA Exit $26.47 $55.30 $88.69 41
5Y P/E Exit $38.98 $78.27 $119.03 38
10Y Revenue Exit $11.82 $30.81 $56.14 36
10Y EBITDA Exit $18.08 $40.78 $70.78 37
10Y P/E Exit $25.99 $56.56 $93.53 35
Earnings-Based
Graham-Dodd $36.68 $103.48 $136.21 54
Lynch FV $20.99 $29.99 $38.99 50
PEG = 1.0 $20.99 $29.99 $38.99 46
EPV $26.27 $32.89 $38.69 59
Dividend Discount
Gordon GGM $14.69 $30.54 $48.45 70
DDM Multi-Stage $14.69 $23.29 $32.05 61
Multiples
P/E Multiple $80.91 $107.88 $134.85 63
P/S Multiple $68.77 $91.70 $114.62 58
P/B Multiple $47.67 $63.56 $79.45 55
EV/EBIT $49.12 $69.97 $90.83 53
EV/EBITDA $45.56 $65.23 $84.90 54
EV/Revenue $28.72 $46.80 $64.87 43
Asset-Based
NCAV (Graham) $10.59 $14.20 $21.19 50
Growth DCF
Growth DCF $4.45 $12.56 $23.96 80
Rev-Margin DCF $18.57 $40.52 $64.90 74
Economic Profit
Residual Income $35.78 $48.49 $269.23 76
ROIC Compounder $27.35 $37.76 $50.44 72
Growth Earnings
Growth-Adj P/E $65.04 $92.91 $120.79 68

Widest divergence: Growth Earnings ($92.91) versus Growth DCF ($12.56). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $24.4B
Revenue growth (YoY) +8.2%
Net margin 14.5%
Return on equity 13.5%
Free cash flow $965M FY2025
P/E ratio 43.7
More key figures
Operating margin 14.0%
EPS (TTM) $3.27
Dividend yield 1.1%
EPS growth (YoY) +38.9%
Net debt $10.8B FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 63 · Market factors (momentum, volatility) 70

Profitability 58
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 93
Distance to the 52-week high (market factor)
Net Issuance 98
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Johnson Controls International plc, together with its subsidiaries, engages in engineering, manufacturing, commissioning, and retrofitting building products and systems in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific.

Full company description

Johnson Controls International plc, together with its subsidiaries, engages in engineering, manufacturing, commissioning, and retrofitting building products and systems in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. The company designs, manufactures, sells, installs, and services heating, ventilating, air conditioning, controls, building management, refrigeration, integrated electronic security, integrated fire detection and suppression systems, and digital solutions. It also provides energy solutions and technical services, including inspection, scheduled maintenance, and repair and replacement of mechanical and control systems, as well as data-driven building solutions. It sells its products and services to commercial, residential security, institutional, industrial, data center, marine, and governmental customers. Johnson Controls International plc was incorporated in 1885 and is based in Cork, Ireland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Johnson Controls International plc reported revenue of $23.6B in FY2025 versus $23.7B in FY2021, a compound −0.1%/yr. Reported net income was $3.3B in FY2025, compounding +19.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$23.6B
Latest YoY
+2.8%
Avg. growth/yr (3Y)
+4.6%
Avg. growth/yr (5Y)
+1.1%
Avg. growth/yr (40Y)
+6.7%
Revenue −0.1%/yr
FY21 $23.7B
FY22 $20.6B
FY23 $22.3B
FY24 $23.0B
FY25 $23.6B
Net income +19.1%/yr
FY21 $1.6B
FY22 $1.5B
FY23 $1.8B
FY24 $1.7B
FY25 $3.3B

JCI screens 70% overvalued. Compare with Trane Technologies plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Johnson Controls International plc Fair Value". https://www.fairvalue-calculator.com/stock/JCI

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Building Products & Equipment · 245 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 72 · Top 25%
Fair Value upside −71% · Bottom 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.67× · Higher than 75% of peers

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 43.7× · Pricier than 75% of peers
P/B 6.74× · Pricier than 75% of peers
P/S (TTM) 3.57× · Pricier than 75% of peers
P/FCF 90.3× · Pricier than 75% of peers
EV/EBITDA 22.1× · Pricier than 75% of peers
PEG 1.93× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 2
FUTURE 41 · sector 8
PAST 54 · sector 23
HEALTH 67 · sector 94
DIVIDEND 22 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 66/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%
Rockwool A/S ROCKA kr 216.00 kr 61.77 -71%

Compare Johnson Controls International plc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Johnson Controls International plc (JCI) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of $45.65 versus a price of $154.55, about −70% (overvalued).
What is the fair value of JCI?
Our model-based fair value for Johnson Controls International plc is $45.65 (as of Jul 12, 2026), built from audited fundamentals. The current price is $154.55.
What is the quality score of JCI?
Johnson Controls International plc has a Quality Score of 72/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Johnson Controls International plc (JCI)?
Johnson Controls International plc reported trailing-twelve-month revenue of about $24.4B (latest available figure, as of Jul 12, 2026).
What is the net profit margin of JCI?
The net profit margin of Johnson Controls International plc is about 14.5%, meaning it keeps roughly 14.5% of revenue as net income. Based on the latest reported figures.
Does Johnson Controls International plc pay a dividend?
Johnson Controls International plc currently shows a dividend yield of about 1.07% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Johnson Controls International plc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.