Jacobs Solutions

J · NYSE · Industrials · Financials, fiscal 2016 to 2025

J · Last close · October 26, 2026

$147.14

Jacobs Solutions' revenue rose 4.6% to $12.0 billion in fiscal 2025. Its operating margin was 7.2%, up from 6.0% a year earlier. Free cash flow was $607 million, down 34.9%. It paid out $907 million in dividends and buybacks, 149% of free cash flow. The diluted share count fell 3.1%.

JACOBS SOLUTIONS INC. Latest fiscal year ended September 26, 2025 10-K filed November 20, 2025 · 0001628280-25-053316 Updated October 9, 2026

Revenue

$12.0B

4.6%

Operating margin

7.2%

1.2 pts

Net income

$289M

64.1%

Free cash flow

$607M

34.9%

Return on capital

10.1%

2.1 pts

Market cap

$17.5B

Oct 26 close

P/E

51.6x

On $2.85 EPS, 4 qtrs

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on capital is after-tax operating income as a share of the money invested in the business: debt plus equity, minus cash. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2016 to 2025, earnings per share grew 3.6% a year and net income 3.6% a year, with the share count about the same.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Jacobs Solutions yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Jacobs Solutions' 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from Jacobs Solutions' fiscal 2025 free cash flow of $607M, net cash of −$1.0B at September 26, 2025 and 122 million diluted shares, from its filings. The scenarios are fitted to Jacobs Solutions: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, 7.1% a year; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 9% for a business of moderate risk (Construction & Engineering); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

From the filings

Starting free cash flow, US$ millions

Cash from operations minus capital spending in fiscal 2025.

Net cash, US$ millions

Cash and short-term investments minus debt and finance leases at September 26, 2025. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in fiscal 2025.

Your assumptions

Start from

Fitted to Jacobs Solutions's own revenue growth, as above. Cautious: growth of 3.5% then 3% a year, 2% after year 10, a 10% discount rate. Base: growth of 7% then 5% a year, 2.5% after year 10, a 9% discount rate. Optimistic: growth of 10.5% then 7% a year, 3% after year 10, a 8% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $147.14
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

Value per share on three example scenarios, from Jacobs Solutions' earnings per share of $2.85 (over the last four quarters). Each grows earnings for a year at the cash flow scenarios' rates and applies a multiple to next year's earnings: 27.5×, the middle of Jacobs Solutions' own P/E today, its peers' median and its sector's median (its peers' median) for the base scenario, 20% less and more for the cautious and optimistic ones. The price is brought back a year at 10%, 9% and 8%. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

Earnings per share, US$

Diluted earnings per share over the four quarters to June 26, 2026, from the 10-Qs and 10-K.

P/E multiple

P/E today is the last close divided by the latest earnings per share, the four quarters' where available. Peers: MasTec, Comfort Systems USA, AECOM.

Earnings growth in the years ahead (% a year) Starts at Jacobs Solutions' revenue growth over the last 3 years, 7.1% a year, as the base scenario does.

Earnings per share in the years ahead, US$

Year 1Year 2Year 3Year 4Year 5

Type your own estimate for any year; the years after it carry on at the growth rate.

Apply the multiple to earnings

A multiple on a future year's earnings gives the price then, brought back to today at the discount rate below.

Discount rate (% a year) The yearly return an investor wants for the risk, as in the cash flow model.

Value per share today at this multiple

—

Last close, October 26, 2026: $147.14
Value at this multiple, against the last close: —
Jacobs Solutions' P/E at the last close: 51.6×

Company	Last close	Earnings per share	P/E today
Jacobs SolutionsJ	$147.14	$2.85	51.6×
AECOMACM	$60.72	$2.18	27.9×
MasTecMTZ	$172.59	$6.27	27.5×
Comfort Systems USAFIX	$1,244.19	$46.31	26.9×

How the P/E method works. Value per share is earnings per share times the multiple. On a future year's earnings, that gives the price in that year, which is brought back to today at the discount rate: price ÷ (1 + discount rate) for each year ahead. It is quick and easy to compare across companies, but it ignores debt and cash, and earnings can swing with one-off gains and charges, so a multiple says most about steady, profitable businesses. Like the cash flow model, the result depends entirely on the assumptions you choose. It is not a forecast, a price target or a recommendation.

Balance sheet

Fiscal year end	FY21	FY22	FY23	FY24	FY25
Cash and short-term investments	1,014	1,140	771	1,145	1,235
Debt incl. finance leases	2,893	3,408	2,865	2,219	2,236
Net debt (negative means net cash)	1,879	2,267	2,094	1,074	1,001
Net debt to EBITDA	2.4x	3.5x	2.7x	1.4x	1.1x
Debt to equity	0.5x	0.6x	0.4x	0.5x	0.6x
Interest coverage	9.5x	5.4x	4.0x	4.1x	5.9x
Current ratio	1.3x	1.4x	1.4x	1.2x	1.3x
Quick ratio	1.3x	1.4x	1.4x	1.2x	1.3x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, 4 insiders bought $813,529 of Jacobs Solutions shares on the open market, and 2 insiders sold $2.7 million.

Date	Insider	Trade	Shares	Price	Value	Filing
Aug 7, 2026	Patrick HillPresident	Sold	17,201	$144.10	$2.5 million	Form 4
May 15, 2026	Robert Pragada VChair & CEO, Director	Bought	3,601	$111.09	$400,035	Form 4
May 13, 2026	Manuel J FernandezDirector	Bought	253	$112.56	$28,478	Form 4
May 8, 2026	Manuel J FernandezDirector	Bought	403	$121.93	$49,138	Form 4
Mar 6, 2026	Shannon MillerPresident	Sold	1,440	$134.13	$193,147	Form 4
Nov 24, 2025	Peter J RobertsonDirector	Bought	1,000	$134.76	$134,760	Form 4
Nov 24, 2025	Venkatesh NathamuniChief Financial Officer	Bought	750	$135.11	$101,333	Form 4
Nov 24, 2025	Manuel J FernandezDirector	Bought	763	$130.78	$99,785	Form 4

Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY23	FY24	FY25
Net income is positive	Pass	Pass	Pass
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Pass	Pass	Fail
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Pass	Pass	Fail
Current ratio rose	Fail	Fail	Pass
Share count didn't rise	Pass	Pass	Pass
Gross margin rose	Fail	Fail	Pass
Revenue rose relative to assets	Pass	Pass	Pass
F-score	7 of 9	7 of 9	7 of 9
Accruals ratio	−2.1%	−1.9%	−3.5%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Jacobs Solutions side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Jacobs Solutions	FY25	4.6%	7.2%	5.0%	10.1%	1.1x	7
MasTec	FY25	16.2%	—	2.0%	11.2%	1.7x	7	Compare
Fluor	FY25	−5.0%	−2.4%	−2.8%	−13.9%	—	3	Compare
Comfort Systems USA	FY25	29.5%	14.4%	11.3%	73.3%	−0.6x	7	Compare
AECOM	FY25	0.2%	6.4%	4.2%	22.4%	0.9x	7	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Income statement
Revenue	10,964	10,023	14,985	12,738	13,567	14,093	9,783	10,851	11,501	12,030
Revenue growth	−9.5%	−8.6%	49.5%	−15.0%	6.5%	3.9%	−30.6%	10.9%	6.0%	4.6%
Gross profit	1,768	1,260	2,158	2,477	2,587	3,044	2,580	2,711	2,833	2,985
Research and development	—	—	—	—	—	—	—	—	—	—
Operating income	339	244	387	405	536	688	540	676	692	864
Net income	210	294	163	848	492	477	644	666	806	289
Diluted EPS (US$)	1.73	2.42	1.18	6.08	3.71	3.20	4.98	5.30	6.32	2.38
Diluted shares (millions)	122	120	138	139	133	131	129	127	126	122
Cash flow
Cash from operations	680	575	481	−366	807	726	475	975	1,055	687
Capital expenditure	68	118	95	136	118	93	128	138	121	79
Free cash flow	612	457	386	−502	689	633	347	837	934	607
Dividends paid	6	59	87	106	98	107	116	128	143	153
Share buybacks	152	97	3	854	337	275	282	266	403	754
Acquisitions	50	150	1,488	575	0	0	0	0	0	0
Stock-based compensation	32	39	79	69	48	56	53	74	74	61
Balance sheet at fiscal year end
Cash and short-term investments	656	608	635	631	862	1,014	1,140	771	1,145	1,235
Debt incl. finance leases	385	235	2,144	1,201	1,677	2,893	3,408	2,865	2,219	2,236
Total assets	7,360	7,381	12,646	11,463	12,354	14,633	14,660	14,617	11,759	11,252
Total liabilities	3,030	2,894	6,701	5,694	6,499	8,658	8,556	8,017	7,192	7,605
Shareholders' equity	4,265	4,428	5,854	5,715	5,816	5,940	6,060	6,546	4,550	3,641
Margins and ratios
Gross margin	16.1%	12.6%	14.4%	19.4%	19.1%	21.6%	26.4%	25.0%	24.6%	24.8%
Operating margin	3.1%	2.4%	2.6%	3.2%	4.0%	4.9%	5.5%	6.2%	6.0%	7.2%
Net margin	1.9%	2.9%	1.1%	6.7%	3.6%	3.4%	6.6%	6.1%	7.0%	2.4%
Free cash flow margin	5.6%	4.6%	2.6%	−3.9%	5.1%	4.5%	3.5%	7.7%	8.1%	5.0%
Return on capital	5.9%	4.2%	3.4%	5.2%	7.2%	5.7%	5.7%	6.4%	8.0%	10.1%
Return on equity	4.9%	6.8%	3.2%	14.7%	8.5%	8.1%	10.7%	10.6%	14.5%	7.1%
Return on assets	2.8%	4.0%	1.6%	7.0%	4.1%	3.5%	4.4%	4.5%	6.1%	2.5%
Net debt to EBITDA	−0.6x	−1.2x	3.0x	1.1x	1.3x	2.4x	3.5x	2.7x	1.4x	1.1x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Jacobs Solutions' Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Jacobs Solutions.