Johnson Controls Inc Valuation – July 2016 $JCI

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Companies Benjamin Graham Would Invest In Today - June 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Johnson Controls Inc (JCI) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Johnson Controls, Inc. is a technology company. The Company provides products, services and solutions to optimize energy and operational efficiencies of buildings; lead-acid automotive batteries and advanced batteries for hybrid and electric vehicles, and seating and interior systems for automobiles. The Company operates in two segments: Building Efficiency and Power Solutions. The Building Efficiency segment offers designing, producing, marketing and installing integrated heating, ventilating and air conditioning (HVAC) systems, building management systems, controls, security and mechanical equipment. The Power Solutions segment offers lead-acid automotive batteries for passenger cars, light trucks and utility vehicles. The Company serves both automotive original equipment manufacturers (OEMs) and the general vehicle battery aftermarket. The Company also supplies advanced battery technologies to power start-stop, hybrid and electric vehicles.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of JCI – July 2016

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $28,489,754,831 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.94 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 96.19% Pass
6. Moderate PEmg Ratio PEmg < 20 21.95 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.86 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.94 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -7.01 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

JCI value chart July 2016

EPSmg $2.01
MG Growth Estimate 2.80%
MG Value $28.33
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $29.14
MG Value based on 0% Growth $17.08
Market Implied Growth Rate 6.72%
Current Price $44.10
% of Intrinsic Value 155.67%

Johnson Controls Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability over the last ten years, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $1.69 in 2012 to an estimated $2.01 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 6.72% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.

Johnson Controls Inc scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

JCI charts July 2016

Net Current Asset Value (NCAV) -$15.67
Graham Number $26.46
PEmg 21.95
Current Ratio 0.94
PB Ratio 2.86
Current Dividend $1.10
Dividend Yield 2.49%
Number of Consecutive Years of Dividend Growth 6


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2016
Total Current Assets $11,058,000,000
Total Current Liabilities $11,792,000,000
Long-Term Debt $5,143,000,000
Total Assets $31,199,000,000
Intangible Assets $8,618,000,000
Total Liabilities $21,215,000,000
Shares Outstanding (Diluted Average) 648,200,000

Earnings Per Share History

Next Fiscal Year Estimate $2.02
Sep2015 $2.36
Sep2014 $1.80
Sep2013 $1.71
Sep2012 $1.78
Sep2011 $2.36
Sep2010 $2.19
Sep2009 -$0.57
Sep2008 $1.63
Sep2007 $2.09
Sep2006 $1.74
Sep2005 $1.56
Sep2004 $1.41
Sep2003 $1.20
Sep2002 $1.06
Sep2001 $0.85
Sep2000 $0.85
Sep1999 $0.75
Sep1998 $0.61
Sep1997 $0.52
Sep1996 $0.43

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $2.01
Sep2015 $2.00
Sep2014 $1.87
Sep2013 $1.77
Sep2012 $1.69
Sep2011 $1.61
Sep2010 $1.30
Sep2009 $1.00
Sep2008 $1.75
Sep2007 $1.74
Sep2006 $1.51
Sep2005 $1.33
Sep2004 $1.17
Sep2003 $1.02
Sep2002 $0.89
Sep2001 $0.77
Sep2000 $0.70

Recommended Reading:

Other ModernGraham posts about the company

28 Companies in the Spotlight This Week – 2/28/15
Johnson Controls Inc. Annual Valuation – 2015 $JCI
14 Companies in the Spotlight This Week – 2/22/14
Johnson Controls Inc. (JCI) Annual Valuation

Other ModernGraham posts about related companies

Goodyear Tire & Rubber Co Valuation – July 2016 $GT
Harley-Davidson Inc Valuation – June 2016 $HOG
Autozone Inc Valuation – June 2016 $AZO
BorgWarner Inc Valuation – February 2016 Update $BWA
Genuine Parts Co Valuation – January 2016 Update $GPC
Ford Motor Company Valuation – January 2016 Update $F
Genuine Parts Co Valuation – January 2016 Update $GPC
Ford Motor Company Valuation – January 2016 Update $F
Harley-Davidson Inc Valuation – January 2016 Update $HOG
AutoNation Inc Valuation – November 2015 Update $AN


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.