JM

JBT Marel Corporation

JBTMยทNYSE

$126.61

+0.23%
IndustrialsIndustrial - Machinery

JBT Marel Corporation provides technology solutions to food and beverage industry in North America, Europe, the Middle East, Africa, the Asia Pacific, and Latin America. It offers value-added processing that includes chilling, mixing/grinding, injecting, blending, marinating, tumbling, flattening, forming, portioning, coating, cooking, frying, freezing, extracting, pasteurizing, sterilizing, concentrating, high pressure processing, weighing, inspecting, filling, closing, sealing, end of line material handling, and packaging solutions to the food, beverage, and health market. In addition, it offers automated guided vehicle systems for material movement in the manufacturing, warehouse, and medical facilities. It serves baby food, bakery and confectionery, citrus processing, fruits and nuts, juices, non-food, pet food, pharmaceutical, plant- based beverages and protein, poultry, meat, and seafood, ready meals, oils, soups, sauces, seasoning and dressings, automotive, building material, tissue, paper, and packaging, hospitals, pharma and life sciences, fast moving consumer goods, manufacturing, warehousing, and other industries. The company markets and sells its products and solutions through direct sales force, independent distributors, sales representatives, and technical service teams. The company was formerly known as John Bean Technologies Corporation and changed its name to JBT Marel Corporation in January 2025. JBT Marel Corporation was incorporated in 1994 and is headquartered in Chicago, Illinois.

At a Glance

Live Snapshot
Market Cap$6.59B
EPS-0.9800
P/E Ratio-129.19
Earnings Date08/03/2026
JM

JBT Marel Corporation Fair Value Envelope

JBTM ยท NYSE

Our analysis suggests that JBTM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $126.61, this represents a potential HIDDEN relative to our calculated worth for JBT Marel Corporation.

Intrinsic Value
Current Price: $126.61

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$24.5B
+ Cash & Equivalents$186.5M
Firm Value$24.7B
- Debt$1.9B
Equity Value$22.8B
/ Shares Outstanding51,971,372B
DCF Value$439
UNDERVALUED BY 247%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$415.7M
$505.8M
$615.4M
$748.7M
$910.9M
$1.1B
$1.3B
$1.6B
$2.0B
$2.4B
Maintenance CapEx
-$25.2M
-$30.7M
-$37.3M
-$45.4M
-$55.2M
-$67.2M
-$81.8M
-$99.5M
-$121.0M
-$147.3M
Owner Earnings
$390.5M
$475.1M
$578.1M
$703.3M
$855.7M
$1.0B
$1.3B
$1.5B
$1.9B
$2.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$361.6M
$407.3M
$458.9M
$517.0M
$582.4M
$656.1M
$739.1M
$832.6M
$938.0M
$1.1B
Terminal Value represents 73.3% of Enterprise Value