Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
JBL — frequently asked questions
Is Jabil Inc. overvalued?
In our latest published analysis dated 2026-10-05, JBL screens modestly overvalued. The price recorded at analysis is 304 USD versus our fair value of 285 USD; the high endpoint is presented separately as potential value of 342 USD. That implies roughly 6.5% downside to fair value at that date.
Our latest published report, analyzed 2026-10-05, gives JBL a fair value of 285 USD and a potential value of 342 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Jabil Inc.'s archetype; it is a dated research output, not a live price.
Should I buy JBL now?
Our latest published rating for JBL, analyzed 2026-10-05, is Hold. Jabil Inc. screens modestly overvalued at the analysis-date price of 304 USD versus fair value of 285 USD; potential value is 342 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for JBL?
The dedicated bear-case section in our report analyzed 2026-10-05 documents Jabil Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is JBL's rating?
Our latest published rating for JBL, analyzed 2026-10-05, is Hold, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 285 USD, the potential value of 342 USD, and the price recorded at analysis (304 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyHold
Giá so với giá trị
Giá
$304.41
Giá trị hợp lý
$284.71
Giá trị tiềm năng
$342.15
Tính đến
2026-10-02
Vì sao luận điểm có thể đúng
Accelerating hyperscaler deployments of next-generation AI server clusters and liquid-cooled data center racks drive Intelligent Infrastructure revenue above management's FY2027 consolidated target of $44.5B toward the upper consensus estimate of $52.07B, expanding core operating margins above 6.5% and accelerating free cash flow beyond $1.8B to fund accretive share repurchases.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Customer A revenue share drops below 10.0% of net revenue, or Intelligent Infrastructure annual revenue growth decelerates below 0.0% YoY.
Jabil Inc. While secular AI data center cluster deployments drove FY2026 revenue up 20.6% YoY to $35.95B with expanding operating cash flow of $2.00B, high customer concentration (top 5 customers generating 36% of sales) and cyclical hardware digestion risks warrant awaiting a wider margin of safety.3,
The primary headwind tempering our stance is customer concentration combined with potential cyclical digestion in hyperscale cloud capital expenditure. Jabil's top five customers accounted for approximately 36% of net revenue in FY2025, with Customer A alone generating 16.0%. Historical volatility was demonstrated when Customer B dropped from 11% of sales in FY2024 below the 10% disclosure floor in FY2025. In the contract manufacturing industry, programs face periodic re-sourcing risk to competitors such as Flex, which operates at a comparable operating margin of 4.97%. Furthermore, supporting hyper-growth in AI infrastructure required a massive inventory build that absorbed $2,681M of cash in FY2026, while total debt of $4,020M carries near-term maturities ($499M in FY2027) against an elevated pre-tax cost of debt of 19.78%.1,3,6
Conversely, Jabil's operational momentum remains formidable. In FY2026, consolidated revenue expanded 20.6% YoY to $35,954M from $29,802M in FY2025. Full-year GAAP operating income grew to $1,836M, expanding GAAP operating margin by 114 basis points YoY to 5.11% (up from 3.97% in FY2025). Growth is anchored in Intelligent Infrastructure ($12,317M in FY2025 revenue), where engineering complexity in liquid cooling loops, high-voltage power distribution, and optical transceivers creates meaningful customer switching barriers. Jabil's asset-light model limited capital expenditures to $628M (1.75% of revenue) in FY2026, supporting $2,002M in operating cash flow and $1,374M in calculated free cash flow. This cash conversion enabled $1,060M in share repurchases, reducing diluted shares outstanding to 106.9M.3,4,5,6
At $304.41 per share as of October 2, 2026, Jabil trades at 19.34x forward earnings, a premium to peer Flex at 16.52x and close to TE Connectivity at 17.06x. Our fundamental compositefair value of $284.71 (incorporating forward earnings at 30% weight, multi-stage moat fade at 25%, and enterprise DCF at 20%) sits 26.3% below the present-value equivalent of the sell-side analyst consensus 12-month target of $386.46 ($425.00 undiscounted, converted at a 9.97% cost of equity). While sell-side targets reflect elevated multiples, our valuation maintains disciplined equity and enterprise cash-flow discounting under a 10.48% WACC. With the stock trading 6.9% above our fair value midpoint, we maintain a Hold rating.1,2,3
Intelligent Infrastructure Scale and AI Data Center Acceleration
Intelligent Infrastructure generated $12,317M in revenue in FY2025 and powered consolidated FY2026 revenue growth of 20.6% to $35,954M. Rising thermal and power complexity in hyperscaler AI clusters cements Jabil's role as a primary turnkey engineering and manufacturing partner.3,6
Deep Customer Integration and Multi-Year Switching Barriers
Customer relationships are anchored across 87 accounts generating 90% of revenue. Onboarding high-reliability programs requires 12 to 24 months of custom tooling, quality certification, and factory integration, establishing high switching barriers across consumer tech, medical device, and industrial leaders.6
Asset-Light Operating Model and Robust Free Cash Flow Conversion
Jabil converts operating income ($1,836M in FY2026) into strong operating cash flow ($2,002M) and free cash flow ($1,374M) due to disciplined net capital intensity ($628M capex, 1.75% of sales), directly funding $1,060M in annual share repurchases.3,4
Khuyến nghị của hãng
Hold: Jabil is executing at a high operational standard, but current trading levels of $304.41 exceed our intrinsic fair value of $284.71 by 6.9%. While long-term exposure to AI infrastructure and healthcare remains structurally positive, customer concentration and working capital intensity argue for maintaining current holdings rather than initiating new positions at current valuation levels.3
Tổng quan công ty
Jabil Inc. (NYSE: JBL) is an essential global provider of comprehensive engineering, manufacturing, and supply chain solutions with an operating footprint spanning more than 100 facilities across 30 countries. The company designs, builds, and delivers complex electronic hardware assemblies across diverse end markets, organized into three primary operating segments: Intelligent Infrastructure, Regulated Industries, and Connected Living and Digital Commerce.
In fiscal year 2025, Intelligent Infrastructure served as Jabil's largest business engine, generating $12,317M in net revenue (41.3% of consolidated sales) and $664M in operating income, driven by high-power compute servers, rack-scale integration, liquid cooling architectures, and optical networking equipment for hyperscale cloud data centers. Regulated Industries generated $11,879M in net revenue, providing mission-critical solutions across healthcare, automotive electrification, industrial automation, and defense. Connected Living and Digital Commerce contributed $5,606M in revenue, spanning consumer tech, smart home devices, and warehouse logistics automation.
Jabil operates a globally distributed manufacturing network designed to optimize logistics and customer co-location. In FY2025, geographic revenue attribution included $7,444M from the United States, $5,689M from Mexico, $4,196M from China, and $3,644M from Malaysia, with total non-US revenue reaching $22,358M. Jabil's customer base is structured around deep enterprise partnerships: 87 core accounts represented approximately 90% of consolidated sales in FY2025, the top five accounts generated 36%, and Customer A accounted for 16% of total net revenue.
§2 Kịch bản tiêu cựcEN
Under a combined stress scenario, hyperscaler capex deceleration reduces Intelligent Infrastructure annual revenue growth below 0%, halting top-line expansion after FY2026 revenue of $35.95B. Concurrently, aggressive contract bidding and wage pressures in major manufacturing hubs such as Mexico ($5.69B FY2025 revenue) compress consolidated GAAP operating margin from 5.11% in FY2026 below 3.50%. This operating deleverage coincides with working capital absorption—where inventory consumed $2,681M of cash in FY2026 to support surging infrastructure volume—causing free cash flow to drop below $1.0B from the FY2026 level of $1,374M. Elevated refinancing costs on $4,020M of total debt with $499M maturing in FY2027 and a pre-tax cost of debt of 19.78% further compound capital costs, driving fair value down toward the low-case boundary of $216.76.
Intelligent Infrastructure revenue growth decelerates markedly due to hyperscaler capital spending digestion.
Các cách luận điểm này có thể đổ vỡ
Hyperscale AI Data Center Capex Digestion and Program Pause
Intelligent Infrastructure drove $12,317M in revenue in FY2025 and represents over 41% of company sales. Hyperscalers pausing hardware buildouts or digesting rack-scale compute clusters would halt volume expansion and leave newly expanded manufacturing capacity underutilized, triggering severe revenue deceleration below 0% YoY growth.6
FV impact
-9.1%
Revenue and EPS growth 10 points lower for five years
Trigger
Within 12 months
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Jabil Inc. commands a narrow economic moat underpinned by customer switching costs and scale-driven cost advantages across global electronic manufacturing services. In high-reliability sectors such as cloud data center infrastructure, healthcare, and industrial automation, Jabil's integration extends far beyond contract assembly. The company co-engineers proprietary thermal architectures, power distribution units, and optical interconnects directly with hyperscale cloud providers and enterprise OEMs. Qualification cycles for these high-power compute racks span 12 to 24 months and involve site-specific audits, specialized tooling, and strict regulatory compliance, creating meaningful procedural switching costs for the 87 core customers that generate 90% of net revenue.
Complementing switching costs is Jabil's scale cost advantage. Operating over 100 manufacturing sites across key production regions—including Mexico ($5,689M FY2025 revenue), China ($4,196M FY2025 revenue), and Malaysia ($3,644M FY2025 revenue)—provides the scale required to secure preferential component allocation, optimize global freight logistics, and maintain high plant utilization. Furthermore, Jabil's asset-light customer co-investment model limits corporate capital intensity: FY2026 capital expenditures of $628M represented just 1.75% of revenue, substantially lower than the industry benchmark capex-to-revenue ratio of 5.7%. This operating discipline enabled GAAP operating margin expansion to 5.11% in FY2026, surpassing peer Flex at 4.97%, and generated $1,374M in free cash flow.
However, structural industry realities constrain the moat to narrow rather than wide. Customer concentration remains high: Customer A accounted for 16.0% of FY2025 revenue, and the five largest customers contributed 36.0% of total sales. As illustrated by Customer B falling from 11.0% in FY2024 below the 10% disclosure floor in FY2025, program lifecycle re-bidding and dual-sourcing to competitors like Flex remain persistent risks. While ROIC of 23.46% solidly exceeds WACC of 10.48%, EMS contract renegotiations and hyperscaler purchasing leverage prevent Jabil from establishing indefinite economic rent protection.
Lợi nhuận kinh tế
Jabil earns a narrow economic moat supported by ROIC of 23.46% exceeding its computed WACC of 10.48% by 12.98 percentage points. In FY2026, the company generated $1,836M in operating income on $35,954M in revenue and delivered $1,374M in free cash flow while maintaining disciplined capex of $628M. This positive economic spread confirms genuine economic rent generation across its manufacturing footprint.1,3,4
6.5/ 10
Narrow
Sources of advantage
01Switching Costs — Deep co-engineering and multi-site factory integration embed Jabil into customer design cycles, where transitioning complex tooling, test automation, and regulatory certifications requires 12 to 24 months. This anchors relationships across 87 core customers accounting for 90% of FY2025 revenue.Moderate
02Cost Advantage — Global operational scale across 100+ manufacturing sites enables procurement leverage in electronic components, logistics optimization, and high capacity utilization, allowing Jabil to maintain an asset-light model with capex at 1.75% of revenue ($628M capex in FY2026 on $35,954M revenue), well below the industry average of 5.7%.
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Customer dual-sourcing or volume reallocation to competing EMS providers such as Flex.
high
12-24 months
Co-development agreements, custom tooling qualification, and expansion across 87 core accounts representing 90% of revenue.6
The highlighted cell is Fair value when every assumption sits at its base level ($284.71). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.5B after modeled reinvestment of $470.9M, with terminal value at 73.0% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
In the Base scenario, Jabil achieves its guided FY2027 revenue and core operating margin targets, supported by onboarding of newly completed manufacturing capacity. Growth subsequently moderates toward mid-single digits as hyperscaler buildout rates normalize. Continued free cash flow generation funds steady share retirements annually, yielding an intrinsic fair value of $284.71.
Consolidated revenue expands significantly in FY2027 driven by hyperscaler AI cluster deployments and sustains double-digit momentum.
Core operating margin expands above due to plant overhead absorption and high-margin thermal integration mix.
§7 Cây quyết định lợi nhuậnEN
Vượt
Upgrade the rating; Verify whether upside is driven by durable multi-quarter hyperscaler volume commitments rather than transitory component pre-purchases; inspect working capitalcash conversion and customer concentration.
A beat exceeding the high end of Q1 FY2027 guidance would confirm accelerating AI infrastructure cluster delivery and superior plant overhead absorption, justifying higher terminal margin assumptions.
Đúng kỳ vọng
Maintain Hold; Keep existing portfolio allocation steady. Monitor quarterly working capital absorption, inventory drawdown velocity, and key customer revenue concentration at upcoming reporting dates.
Results meeting management Q1 FY2027 guidance validate the expected revenue progression toward guided targets and confirm that market pricing aligns with intrinsic fair value.
Hụt
Downgrade the rating; Re-underwrite Intelligent Infrastructure growth durability, reassess customer concentration exposure, and trim portfolio weighting to prevent extended capital drawdowns.
A guidance miss would signal hyperscaler deployment pauses, contract re-sourcing, or component cost friction, impairing operating leverage and free cash flow generation.
Chất lượng lợi nhuận
Jabil exhibits solid operating earnings quality, characterized by strong operating cash conversion exceeding reported net income and transparent non-GAAP reconciliations. Operating cash generation comfortably covers capital expenditures to yield positive free cash flow. Routine core adjustments are limited to predictable intangible amortization, stock-based compensation, and discrete restructuring programs, without aggressive capitalization of software or development costs.
Xu hướng dự báo
Sell-side consensus estimate momentum is positive following the recent fourth-quarter earnings release. Consensus revisions for both revenue and diluted per-share earnings moved upward sharply across near-term quarters and FY2027, driven by higher hyperscaler server and cluster integration expectations. Management guidance similarly established positive Q1 expectations. However, the house valuation maintains a disciplined baseline aligned with official company outlook targets rather than sell-side consensus peak revisions.
In FY2026, Jabil generated $2,002M in operating cash flow and $1,374M in calculated free cash flow (with adjusted non-GAAP free cash flow reported at $1,532M after incorporating $158M of PP&E disposal proceeds against $628M in capex). Net income of $1,042M was converted into operating cash flow at a robust 1.92x ratio, supported by $681M in depreciation and amortization. However, working capital absorbed substantial cash: inventories increased from $4,681M to $7,413M (a $2,681M cash drain) and accounts receivable rose by $2,394M to $6,513M to support the $6.15B top-line expansion to $35,954M, offset by a $7,984M increase in accounts payable and accrued expenses.3,4
The trajectory of ROIC has been improving as Jabil shifted its mix toward higher-value Intelligent Infrastructure systems ($12,317M FY2025 revenue) and expanded GAAP operating margins from 3.97% in FY2025 to 5.11% in FY2026 ($1,836M operating income on $35,954M revenue). Because customers co-fund dedicated assembly tooling, net PP&E grew modestly from $2,847M to $3,005M, allowing operating profit growth to outpace invested capital expansion.
Jabil generated an ROIC of 23.46%, which stands 12.98 percentage points above its computed WACC of 10.48%. This wide economic profit spread reflects efficient asset turnover and disciplined under an asset-light operating model.
Doanh thu mới nhất36 T US$CAGR doanh thu +7,3%
Biên hoạt động5,1%10 kỳ tài chính
Dòng tiền tự do mới nhất1,4 T US$FY2026
Nợ ròng2,3 T US$FY2026
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.31 thg 8, 2026
StockMarketAgent.AI
Doanh thu10,6 T US$Giá vốn doanh thu−9,6 T US$Lợi nhuận gộp1 T US$Chi phí hoạt động−380 Tr US$Lợi nhuận hoạt động721 Tr US$Các khoản ngoài hoạt động và thuế−323 Tr US$Lợi nhuận ròng398 Tr US$
Dữ liệu lịch sử tài chính
Doanh thu
10.616.000.000 US$
Giá vốn doanh thu
9.615.000.000 US$
Lợi nhuận gộp
1.001.000.000 US$
Chi phí hoạt động
380.000.000 US$
Lợi nhuận hoạt động
721.000.000 US$
Các khoản ngoài hoạt động và thuế
-323.000.000 US$
Lợi nhuận ròng
398.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản27,4 T US$Tiền mặt1,7 T US$Tài sản ngắn hạn21,5 T US$Tổng nợ phải trả25,8 T US$Nợ ngắn hạn21,7 T US$Vốn chủ sở hữu1,6 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
27.435.000.000 US$
Tiền mặt
1.739.000.000 US$
Tài sản ngắn hạn
21.520.000.000 US$
Tổng nợ phải trả
25.818.000.000 US$
Nợ ngắn hạn
21.673.000.000 US$
Vốn chủ sở hữu
1.613.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2026.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng1 T US$Khấu hao và phân bổ+681 Tr US$Thù lao bằng cổ phiếu+140 Tr US$Điều chỉnh hoạt động khác+139 Tr US$Dòng tiền hoạt động2 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ1,9 T US$Dòng tiền hoạt động+2 T US$Dòng tiền đầu tư−1,3 T US$Dòng tiền tài chính−866 Tr US$Ảnh hưởng tỷ giá+5 Tr US$Tiền cuối kỳ1,7 T US$
2 T US$ − 628 Tr US$Dòng tiền tự do 1,4 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
1.042.000.000 US$
Dòng tiền vào từ hoạt động
2.002.000.000 US$
Khấu hao và phân bổ
681.000.000 US$
Thù lao bằng cổ phiếu
140.000.000 US$
Điều chỉnh hoạt động khác
139.000.000 US$
Dòng tiền hoạt động
2.002.000.000 US$
Tiền sẵn có
3.940.000.000 US$
Tiền đầu kỳ
1.933.000.000 US$
Ảnh hưởng tỷ giá
5.000.000 US$
Dòng tiền ra từ đầu tư
1.335.000.000 US$
Capex
628.000.000 US$
Hoạt động đầu tư khác
707.000.000 US$
Dòng tiền ra từ tài chính
866.000.000 US$
Cổ tức đã trả
35.000.000 US$
Hoạt động tài chính khác
831.000.000 US$
Tiền cuối kỳ
1.739.000.000 US$
Dòng tiền đầu tư
-1.335.000.000 US$
Dòng tiền tài chính
-866.000.000 US$
Doanh thu theo phân khúc hoạt độngTỷ trọng trong tổng doanh thu của 2025-08-31.
29,8 T US$Tổng doanh thu
Doanh thu theo phân khúc hoạt độngTỷ trọng
Intelligent Infrastructure12,3 T US$41,3%+33,9% so với cùng kỳ
Regulated Industries11,9 T US$39,9%−3,1% so với cùng kỳ
Connected Living And Digital Commerce5,6 T US$18,8%−24,5% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2025-10-17 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo phân khúc hoạt động
Doanh thu theo phân khúc hoạt động
Doanh thu
Tỷ trọng
so với cùng kỳ
Intelligent Infrastructure
12,3 T US$
41,3%
33,9%
Regulated Industries
11,9 T US$
39,9%
-3,1%
Connected Living And Digital Commerce
5,6 T US$
18,8%
-24,5%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-05.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2017-08-31
19,1 T US$
1,2 T US$
129,1 Tr US$
-1,5 T US$
-2,2 T US$
716,5 Tr US$
760,4 Tr US$
48,5 Tr US$
306,6 Tr US$
60 Tr US$
—
2,1 T US$
-404,5 Tr US$
—
1,2 T US$
1,2 T US$
2,1 T US$
2,2%
—
4,8%
—
2018-08-31
22,1 T US$
1,3 T US$
86,3 Tr US$
-1,1 T US$
-2,1 T US$
1 T US$
773,7 Tr US$
90,7 Tr US$
450,3 Tr US$
57,8 Tr US$
—
1,2 T US$
-47 Tr US$
1,2 T US$
1,3 T US$
1,3 T US$
2,5 T US$
2,5%
—
4,8%
—
2019-08-31
25,3 T US$
1,4 T US$
287 Tr US$
1,2 T US$
188 Tr US$
1 T US$
772 Tr US$
61,3 Tr US$
350 Tr US$
52 Tr US$
—
-872 Tr US$
-416 Tr US$
1,3 T US$
1,2 T US$
1,2 T US$
2,5 T US$
2,8%
—
4,6%
—
2020-08-31
27,3 T US$
1,2 T US$
54 Tr US$
1,3 T US$
274 Tr US$
983 Tr US$
795 Tr US$
83,1 Tr US$
215 Tr US$
50 Tr US$
—
-921 Tr US$
-65 Tr US$
1,2 T US$
1,4 T US$
1,4 T US$
2,7 T US$
1,8%
—
4,0%
—
2021-08-31
29,3 T US$
1,9 T US$
696 Tr US$
1,4 T US$
274 Tr US$
1,2 T US$
876 Tr US$
102 Tr US$
428 Tr US$
50 Tr US$
—
-851 Tr US$
-413 Tr US$
1,4 T US$
1,6 T US$
1,6 T US$
2,9 T US$
3,6%
—
5,2%
—
2022-08-31
33,5 T US$
2,3 T US$
996 Tr US$
1,7 T US$
266 Tr US$
1,4 T US$
925 Tr US$
81 Tr US$
696 Tr US$
48 Tr US$
-123 Tr US$
-858 Tr US$
-888 Tr US$
1,6 T US$
1,5 T US$
1,5 T US$
2,9 T US$
4,2%
—
6,9%
—
2023-08-31
34,7 T US$
2,4 T US$
818 Tr US$
1,7 T US$
704 Tr US$
1 T US$
924 Tr US$
95 Tr US$
487 Tr US$
45 Tr US$
-157 Tr US$
-723 Tr US$
-680 Tr US$
1,5 T US$
1,8 T US$
1,8 T US$
2,9 T US$
4,4%
—
8,5%
—
2024-08-31
28,9 T US$
2,6 T US$
1,4 T US$
1,7 T US$
932 Tr US$
784 Tr US$
696 Tr US$
89 Tr US$
2,5 T US$
42 Tr US$
-111 Tr US$
1,4 T US$
-2,7 T US$
1,8 T US$
2,2 T US$
2,2 T US$
2,9 T US$
7,0%
—
8,0%
—
2025-08-31
29,8 T US$
1,8 T US$
657 Tr US$
1,6 T US$
1,2 T US$
468 Tr US$
674 Tr US$
107 Tr US$
1 T US$
36 Tr US$
-142 Tr US$
-714 Tr US$
-1,2 T US$
2,2 T US$
1,9 T US$
2 T US$
2,9 T US$
4,0%
—
9,1%
—
2026-08-31
36 T US$
2,5 T US$
1 T US$
2 T US$
1,4 T US$
628 Tr US$
681 Tr US$
140 Tr US$
—
35 Tr US$
—
-1,3 T US$
-866 Tr US$
1,9 T US$
1,7 T US$
1,7 T US$
4 T US$
5,1%
—
9,6%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
Jabil Inc.JBL
Giá / giá trị hợp lý
Giá trị hợp lý284,71 US$Report-date price304,41 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư61 / 100
Flex Ltd.FLEX
Giá / giá trị hợp lý
Giá trị hợp lý94,78 US$Report-date price131,52 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư59 / 100
Amphenol CorporationAPH
Giá / giá trị hợp lý
Giá trị hợp lý114,83 US$Report-date price81,76 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư75 / 100
Jabil Inc.JBL
Giá / giá trị hợp lý
Giá trị hợp lý284,71 US$Report-date price304,41 US$
Jabil Inc. (JBL) trades at 19.3x forward earnings against a peer median of 18.7x. Its EV/EBITDA of 13.6x compares with a peer median of 21.2x. The comparison uses 4 peers: Flex Ltd., Amphenol Corporation, TE Connectivity Ltd. and NetApp Inc., as of 2026-10-05.
§10 Ngành và chu kỳEN
Pha chu kỳ
Expansion
The EMS and technology hardware manufacturing sector is in a disciplined capital expansion phase driven by hyperscaler AI infrastructure investments. Industry capex-to-revenue sits at 5.7% and industry capex-to-depreciation stands at 1.41x. Jabil's own capex rose 34.2% YoY from $468M in FY2025 to $628M in FY2026, yet represents only 1.75% of its $35,954M revenue with capex-to-depreciation at 0.92x ($628M capex / $681M D&A), illustrating disciplined co-funded expansion compared to industry averages.3
Chu kỳ tăng giá
In a sustained bull cycle, hyperscaler capital expenditure continues expanding without pause, driving Intelligent Infrastructure revenue beyond management's FY2027 outlook of $44.5B toward $52B. Rapid adoption of next-generation liquid-cooled server clusters and higher-power distribution modules increases engineering content per rack, expanding core operating margins above 6.5% and accelerating free cash flow conversion.
Chu kỳ giảm giá
In a downcycle, hyperscalers enter a capital expenditure digestion phase following initial AI cluster deployments, decelerating Intelligent Infrastructure program build schedules. Lower plant utilization across newly added capacity ($628M FY2026 capex), combined with competitive price concession pressures from peers like Flex and working capital holding costs on $7.41B of inventory, compresses operating margins back toward 4.0%.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Artificial Intelligence and Cloud Data Center Compute Density
positive
Surging demand for accelerated computing racks, custom ASICs, and optical switching drives volume in Intelligent Infrastructure ($12,317M FY2025 revenue), where high thermal dissipation and power delivery require advanced engineering integration.
Supply Chain Regionalization and Nearshoring
positive
Định vị
Jabil holds a leading tier-1 EMS position alongside Flex, positioned competitively through its specialized Intelligent Infrastructure segment ($12,317M FY2025 revenue). By focusing on high-complexity server racks, optical transceivers, and liquid cooling systems, Jabil captures higher-value engineering content than commoditized box-builders. Consolidated FY2026 revenue of $35,954M (+20.6% YoY) and GAAP operating margin of 5.11% demonstrate strong competitive execution relative to peer Flex (operating margin 4.97%), while maintaining customer balance across Regulated Industries ($11,879M FY2025 revenue) and Connected Living ($5,606M FY2025 revenue).3,6
§11 Quản lý vị thếEN
Quy mô vị thế
2-3%
Under the house Hold rating, Jabil represents a high-quality compounder trading at a modest premium (6.9%) to its intrinsic fair value midpoint of $284.71. While long-term secular growth in AI infrastructure and high ROIC (23.46%) justify maintaining an established position, the risk-reward profile is balanced, precluding incremental capital additions at the October 2, 2026 share price of $304.41.3
Rủi ro
Risk management centers on monitoring customer concentration and working capital absorption. Because Customer A accounts for 16.0% of revenue and the top 5 accounts represent 36.0%, any sign of volume reallocation to peer Flex requires immediate exposure reassessment. Furthermore, working capital discipline must be strictly enforced: inventory expanded to $7,413M in FY2026, consuming $2,681M in operating cash. While customer co-investment and advance deposits mitigate direct cancellation exposure, inventory velocity must be monitored quarterly to guard against carrying cost inflation and cash drag.
Đợt vào lệnh
Mức
Hành động
Lý do
$240 - $250
Initial Re-accumulation
Represents a ~15% discount to house fair value midpoint of $284.71, offering an attractive margin of safety aligned with third-party model levels.
$215 - $225
High-Conviction Sizing
Đợt thoát lệnh
Mức
Hành động
$340 - $350
Trim 25% of position as stock approaches the Bull case ceiling ($342.15) and fully prices near-term AI server execution.
$380 - $400
Trim an additional 25-50% of position as price enters the present-value equivalent of consensus price targets ($386.46).
Trading at 19.34x forward earnings and a 6.9% premium to our intrinsic fair value of $284.71, shares do not offer an adequate margin of safety, despite an attractive 23.46% ROIC and solid cash generation ($1.37B FCF in FY2026). Institutional accounts should wait for market multiples to compress toward peer levels (Flex at 16.52x).2,3,4
Growth / Momentum Investor
Hold
Revenue accelerated 20.6% YoY in FY2026, and management's FY2027 outlook targets 24% growth to $44.5B led by AI data centers. However, much of this near-term trajectory is already reflected in the stock's recent re-rating, leaving the multiple exposed if hyperscalers slow buildouts or pause cluster procurement.3
Income / Total Return Investor
Hold
Annual dividend yield is minimal ($0.32 annualized), as capital return is focused on discretionary share repurchases ($1,060M in FY2026). While share repurchases support EPS expansion, total return from current prices is constrained by fair value upside of -6.5%.3
§14 Khuyến nghị cuối cùngEN
Hành động
Giữ
Jabil is an exceptionally managed manufacturing solutions partner benefiting from secular tailwinds in AI compute infrastructure, automotive electrification, and industrial automation. With forward P/E at 19.34x and customer concentration high (top 5 customers generating 36% of revenue), we recommend existing shareholders hold while prospective investors await a better entry valuation.3,6
Operational delivery across FY2026 demonstrated strength, with revenue up 20.6% YoY to $35.95B and operating cash flow reaching $2.00B. Management's FY2027 revenue guidance of $44.5B underscores strong near-term demand. Nonetheless, working capitalvolatility (inventory absorbed $2.68B in FY2026) and debt refinancing obligations ($499M maturing in FY2027 against a 19.78% pre-tax cost of debt) validate our disciplined valuation framework. We maintain a Hold rating.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
In the Bear scenario, hyperscalers pause data center hardware deployment following the initial AI infrastructure buildout, dampening Intelligent Infrastructure volume growth. Customer concentration risks materialize if Customer A or another key customer dual-sources assembly to competitors like Flex. Factory overhead under-absorption and component carrying costs compress operating margins, creating meaningful downward pressure on intrinsic fair value.
EMS Severe Price Competition and Component Cost Inflation
Jabil operates on thin margins, with FY2026 GAAP operating margin at 5.11% and FY2025 operating margin at 3.97%. EMS peer Flex operates at 4.97%. Competitive contract bidding, wage inflation in Mexico ($5,689M revenue in FY2025), and tariff friction would compress operating margins below 3.5% toward historical trough levels such as 1.83% in FY2020.3,6
Jabil trades at 19.34x forward P/E, while peer Flex trades at 16.52x. Once peak AI infrastructure growth moderates, market valuation multiples will compress toward historical EMS trough levels below 13.6x forward P/E.2,3
FV impact
-5.7%
Terminal multiple 20% lower
Trigger
Within 24 months
Higher Refinancing Costs and Sustained Elevated Cost of Capital
Total debt is $4,020M with $499M maturing within one year in FY2027. High interest rates, with the risk-free rate at 5.24% and elevated pre-tax cost of debt at 19.78%, raise discount rates above 12.5%, compressing equity value.1,3
Interest coverage dropping below 4.0x indicates elevated debt refinancing pressure on $4,020M of total debt with $499M maturing in FY2027 and high cost of debt.
Discounted forecast-period cash flows (67,21 US$) plus discounted terminal value (182 US$) minus signed per current share (21,77 US$) equals the 227 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
Hiện tạiActive primary contract manufacturing partner; top accounts represent more than one third of consolidated revenue.
Vì sao quan trọng
Customer A accounts for a substantial share of net revenue; program allocation changes or dual-sourcing decisions directly impact factory utilization and operating leverage.
Hiện tạiOperating cash flow conversion remained robust in FY2026, with management targeting substantial positive adjusted free cash flow for FY2027.
Vì sao quan trọng
Working capital expansion to support complex infrastructure builds absorbs significant liquidity; free cash flow conversion depends on prompt inventory monetization and customer deposit pacing.
Jabil executes a disciplined, shareholder-friendly capital allocation strategy focused on share repurchases and balance sheet liquidity. In FY2026, the company deployed $1,060M into treasury share repurchases, reducing diluted average shares from 110.9M in FY2025 to 106.9M in FY2026, while paying $35M in common dividends ($0.32 annualized per share). Net capex remained tightly managed at $628M (1.75% of revenue). Cash paid for business acquisitions totaled $852M, including Hanley Energy Group. Cash and cash equivalents ended FY2026 at $1,739M against total debt of $4,020M ($499M current), yielding a manageable net debt of $2,281M.
FY2026 GAAP operating income rose to $1,836M on $35,954M revenue, yielding a 5.11% operating margin compared to 3.97% in FY2025 and outperforming direct peer Flex at 4.97%.
Mix shift toward higher-complexity cloud server integration provides tangible margin defense despite an inherently low-margin EMS industry structure.
TE Connectivity plcTEL
Giá / giá trị hợp lý
Giá trị hợp lý171,23 US$Report-date price211,08 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư66 / 100
NetApp, Inc.NTAP
Giá / giá trị hợp lý
Giá trị hợp lý145,24 US$Report-date price226,27 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư64 / 100
Biên
JBL
Jabil Inc.
$31.9B
19.3x
0.9x
13.6x
66.4%
—
FLEX
Flex Ltd.
$43.1B
16.5x
1.5x
21.7x
18.4%
5.0%
APH
Amphenol Corporation
$214.4B
26.5x
7.4x
24.1x
38.1%
29.8%
TEL
TE Connectivity Ltd.
$63.9B
17.1x
3.3x
13.8x
23.3%
20.8%
NTAP
NetApp Inc.
$44.4B
20.3x
6.0x
20.7x
114.8%
26.7%
Global OEMs continue shifting production closer to end-markets to mitigate geopolitical friction, directly benefiting Jabil's diversified global footprint including Mexico ($5,689M FY2025 revenue) and Malaysia ($3,644M FY2025 revenue).
OEM Outsourcing of Complex Co-Engineering Services
positive
Technology hardware OEMs increasingly transition from pure build-to-print assembly to collaborative design and systems manufacturing, allowing Jabil to expand core operating margins from 5.4% in FY2025 toward 5.8% in FY2026 and guided 6.1% in FY2027.
Reflects severe cyclical digestion and customer program re-sourcing, providing a compelling asymmetric risk/reward entry point under full margin compression.
