Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).
Item | Description | The company |
---|---|---|
FCFF | Free cash flow to the firm is the cash flow available to the Johnson Controls International plc suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Johnson Controls International plc FCFF decreased from 2021 to 2022 but then slightly increased from 2022 to 2023. |
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).
2 2023 Calculation
Interest paid on short and long-term debt, tax = Interest paid on short and long-term debt × EITR
= 298 × 12.50% = 37
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in millions) | |
Enterprise value (EV) | 49,899) |
Free cash flow to the firm (FCFF) | 1,975) |
Valuation Ratio | |
EV/FCFF | 25.27 |
Benchmarks | |
EV/FCFF, Competitors1 | |
Boeing Co. | 19.76 |
Caterpillar Inc. | 19.48 |
Eaton Corp. plc | 46.84 |
GE Aerospace | 38.95 |
Honeywell International Inc. | 31.63 |
Lockheed Martin Corp. | 21.15 |
RTX Corp. | 29.70 |
EV/FCFF, Sector | |
Capital Goods | 26.73 |
EV/FCFF, Industry | |
Industrials | 27.73 |
Based on: 10-K (reporting date: 2023-09-30).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2021 | Sep 30, 2020 | Sep 30, 2019 | Sep 30, 2018 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in millions) | |||||||
Enterprise value (EV)1 | 45,986) | 53,660) | 62,765) | 39,790) | 38,054) | 42,897) | |
Free cash flow to the firm (FCFF)2 | 1,975) | 1,723) | 2,285) | 2,380) | 1,507) | 1,871) | |
Valuation Ratio | |||||||
EV/FCFF3 | 23.29 | 31.15 | 27.47 | 16.72 | 25.25 | 22.92 | |
Benchmarks | |||||||
EV/FCFF, Competitors4 | |||||||
Boeing Co. | 25.63 | 37.53 | — | — | — | — | |
Caterpillar Inc. | 16.08 | 23.54 | 20.50 | 23.83 | 16.84 | — | |
Eaton Corp. plc | 38.49 | 33.44 | 38.16 | 21.94 | 15.50 | — | |
GE Aerospace | 29.56 | 17.29 | 56.53 | 32.34 | 15.85 | — | |
Honeywell International Inc. | 29.13 | 29.82 | 25.22 | 26.49 | 21.13 | — | |
Lockheed Martin Corp. | 17.62 | 19.69 | 13.92 | 14.64 | 21.21 | — | |
RTX Corp. | 23.86 | 28.45 | 27.29 | 35.26 | 21.94 | — | |
EV/FCFF, Sector | |||||||
Capital Goods | 23.34 | 25.87 | 32.16 | 74.97 | 24.73 | — | |
EV/FCFF, Industry | |||||||
Industrials | 25.67 | 24.88 | 28.41 | 72.49 | 31.28 | — |
Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).
3 2023 Calculation
EV/FCFF = EV ÷ FCFF
= 45,986 ÷ 1,975 = 23.29
4 Click competitor name to see calculations.
Valuation ratio | Description | The company |
---|---|---|
EV/FCFF | Enterprise value to free cash flow to the firm is whole company valuation indicator. | Johnson Controls International plc EV/FCFF ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023. |