Stock Analysis on Net

Johnson Controls International plc (NYSE:JCI)

This company has been moved to the archive! The financial data has not been updated since May 1, 2024.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Johnson Controls International plc, FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Net income attributable to Johnson Controls 1,849 1,532 1,637 631 5,674 2,162
Income attributable to noncontrolling interests 184 191 233 164 213 221
Net noncash charges 893 1,006 110 872 (2,374) 65
Changes in assets and liabilities, excluding acquisitions and divestitures (705) (739) 571 812 (1,770) 65
Cash provided by operating activities from continuing operations 2,221 1,990 2,551 2,479 1,743 2,513
Interest paid on short and long-term debt, net of tax1 261 198 162 217 323 340
Capital expenditures (539) (592) (552) (443) (586) (1,030)
Sale of property, plant and equipment 32 127 124 127 27 48
Free cash flow to the firm (FCFF) 1,975 1,723 2,285 2,380 1,507 1,871

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

Johnson Controls International plc, interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Effective Income Tax Rate (EITR)
EITR1 12.50% 12.50% 33.00% 12.00% 12.50% 18.00%
Interest Paid, Net of Tax
Interest paid on short and long-term debt, before tax 298 226 242 247 369 415
Less: Interest paid on short and long-term debt, tax2 37 28 80 30 46 75
Interest paid on short and long-term debt, net of tax 261 198 162 217 323 340

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).

1 See details »

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

Johnson Controls International plc, current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
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

Johnson Controls International plc, historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
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).

1 See details »

2 See details »

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.