/
DCF Valuation
Base-case fair value
$33.28
Intrinsic $44.37 · 25% MOS
Current price: $122.85
Base-case summary
Our base-case DCF for Jacobs Solutions Inc. (J) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $484M in trailing free cash flow, this produces an intrinsic value of $44.37 per share. A 25% safety margin gives a fair value of $33.28, suggesting the stock is currently 73% overvalued against the $122.85 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$484M
Cash & equivalents
$1.4B
Total debt
$4.6B
Shares outstanding
117M