US · JBTM
JBT Marel Corporation
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Chicago, IL 60602
- Website
- jbtc.com
Price · as of 2025-12-31
$115.44
Market cap 8B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $129.28 | +11.99% |
| Intrinsic Value(DCF) | $48,297.59 | +41,737.83% |
| Graham-Dodd Method(GD) | $9.03 | -92.18% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.90 | $26.08 | $0.00 | $2.71 | $17.32 |
| 2012 | $19.26 | $32.58 | $0.00 | $4.42 | $5.36 |
| 2013 | $29.27 | $43.71 | $0.00 | $4.71 | $11.17 |
| 2014 | $33.04 | $35.62 | $0.00 | $1.48 | $13.88 |
| 2015 | $54.54 | $44.86 | $21.55 | $3.01 | $38.24 |
| 2016 | $85.21 | $71.42 | $292.61 | $3.45 | $67.08 |
| 2017 | $113.98 | $70.77 | $688.60 | $11.21 | $72.34 |
| 2018 | $86.84 | $61.39 | $949.63 | $14.40 | $80.84 |
| 2019 | $85.95 | $74.83 | $249.02 | $15.52 | $38.29 |
| 2020 | $140.63 | $86.81 | $0.00 | $13.91 | $0.00 |
| 2021 | $106.86 | $89.60 | $0.00 | $14.65 | $0.00 |
| 2022 | $104.00 | $94.05 | $0.00 | $19.56 | $90.77 |
| 2023 | $103.39 | $181.08 | $7.03 | $107.20 | $228.13 |
| 2024 | $132.53 | $91.27 | $30.91 | $31.43 | $29.87 |
| 2025 | $154.39 | $129.28 | $8,114.72 | $9.03 | $0.00 |
AI valuation
Our deep-learning model estimates JBT Marel Corporation's (JBTM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $129.28
- Current price
- $115.44
- AI upside
- +11.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$48,297.59
+41,737.83% upside
Graham-Dodd
$9.03
-92.18% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JBTM | JBT Marel Corporation | $115.44 | 8B | +12% | +41,738% | -92% | — | -158.98 | 1.80 | 2.11 | 32.24 | — | -7.39 | 35.14% | 4.99% | -1.33% | -1.68% | 3.75% | -0.87% | 0.42 | 1.76 | 0.98 | 0.46 | 5.62 | -13736.00% | 12134.00% | 2167.00% | 2.97% | 0.21 | 6.16% | 0.26% | -41.40% | 0.26% | 51.34 | 40.84 | 2.56 | 2.07 |
| ESAB | ESAB Corporation | $126.17 | 7.66B | -21% | -61% | -87% | -65% | 31.78 | 3.42 | 2.61 | 17.62 | — | -16.23 | 35.54% | 17.30% | 7.98% | 11.85% | 12.74% | 5.30% | 0.66 | 6.20 | 1.90 | 0.96 | 2.54 | -1369.00% | 371.00% | -2975.00% | 2.88% | 0.39 | 7.00% | 0.30% | 9.40% | 0.30% | 17.61 | 40.61 | 3.05 | 3.06 |
| FLS | Flowserve Corporation | $88.52 | 11.27B | -19% | -60% | -92% | -65% | 32.86 | 5.19 | 2.41 | 17.93 | 140.63 | 18.93 | 33.45% | 11.36% | 7.32% | 16.49% | 11.89% | 6.18% | 0.87 | 6.91 | 2.03 | 1.19 | 1.65 | 2336.00% | 376.00% | 2633.00% | 3.82% | 0.34 | 13.68% | 0.96% | 31.70% | 3.20% | 23.31 | 28.80 | 2.65 | 4.48 |
| FSS | Federal Signal Corporatio… | $116.43 | 7.08B | -32% | +127% | -79% | -14% | 29.48 | 5.26 | 3.33 | 18.61 | 202.32 | 19.17 | 28.10% | 16.37% | 11.31% | 19.20% | 16.64% | 11.86% | 0.43 | 25.31 | 3.02 | 1.26 | 1.27 | 1457.00% | 1714.00% | 1909.00% | 3.12% | 0.90 | 13.93% | 0.47% | 13.80% | 1.02% | 21.86 | 34.35 | 3.58 | 6.78 |
| GTES | Gates Industrial Corporat… | $27.57 | 7.12B | +39% | -60% | -65% | -68% | 28.75 | 2.17 | 2.10 | 12.03 | 96.70 | 67.93 | 40.49% | 15.34% | 7.30% | 7.91% | 8.74% | 3.61% | 0.75 | 3.55 | 3.37 | 2.12 | 2.29 | 2973.00% | 103.00% | 3656.00% | 5.60% | 0.65 | 8.22% | 0.00% | 0.00% | 3.01% | 16.89 | 22.04 | 2.59 | 2.59 |
| MIDD | The Middleby Corporation | $168.86 | 8.51B | +9% | -61% | -64% | -80% | 20.18 | 2.38 | 2.23 | 13.15 | 305.14 | -17.61 | 37.94% | 16.93% | 11.06% | 12.44% | 8.84% | 6.04% | 0.69 | 7.11 | 2.81 | 1.61 | 2.30 | 661.00% | -400.00% | 1766.00% | 7.37% | 0.83 | 11.58% | 0.00% | 0.00% | 5.72% | 15.97 | 16.43 | 2.70 | 3.33 |
| PONY | Pony AI Inc. American Dep… | $14.34 | 5.05B | +80% | -43% | — | — | -6.34 | 1.83 | 23.16 | -3.63 | -8.87 | 1.82 | 15.20% | -380.57% | -365.37% | -33.55% | -177.48% | -30.51% | 0.01 | — | 11.77 | 11.03 | 1.88 | 7143.00% | 435.00% | 150.00% | -7.03% | -1.56 | -75.97% | 0.00% | 0.00% | 5.96% | -3.52 | -8.23 | 13.41 | 11.03 |
| R | Ryder System, Inc. | $221.56 | 8.74B | +9% | -60% | -76% | -55% | 18.47 | 3.03 | 0.73 | 5.33 | 219.71 | 6.22 | 19.77% | 8.57% | 3.94% | 16.24% | 6.79% | 3.03% | 2.84 | 2.69 | 0.89 | 0.75 | 2.55 | 841.00% | 23.00% | -20981.00% | 4.96% | 0.93 | 3.93% | 1.57% | 28.90% | 9.86% | 16.33 | 38.64 | 1.40 | 1.61 |
| SPXC | SPX Technologies, Inc. | $226.94 | 11.31B | -26% | +26% | -78% | -51% | 44.11 | 4.81 | 4.75 | 22.48 | 255.72 | 33.02 | 36.66% | 15.55% | 10.84% | 13.47% | 12.90% | 7.72% | 0.22 | 7.32 | 2.48 | 1.56 | 0.28 | 1725.00% | 1417.00% | -270.00% | 2.24% | 0.72 | 11.30% | 0.00% | 0.00% | 3.52% | 30.94 | 45.18 | 4.81 | 6.09 |
| TFII | TFI International Inc. | $119.72 | 9.87B | -22% | +602% | — | +65% | 22.78 | 2.69 | 0.90 | 9.06 | 470.70 | -38.60 | 12.22% | 6.94% | 3.94% | 13.68% | 8.30% | 4.97% | 1.38 | 3.38 | 1.03 | 0.95 | 2.95 | 484.00% | 3110.00% | 4824.00% | 9.96% | 0.85 | 13.95% | 2.14% | 48.70% | 5.57% | 19.18 | 14.89 | 1.33 | 2.55 |
| TTC | The Toro Company | $98.86 | 9.67B | -31% | -64% | -97% | -79% | 28.03 | 6.10 | 1.96 | 17.26 | — | 14.48 | 33.36% | 10.89% | 7.01% | 21.04% | 18.16% | 9.00% | 0.70 | 8.31 | 1.87 | 0.79 | 1.23 | -2095.00% | -160.00% | 2399.00% | 6.53% | 0.73 | 25.54% | 1.71% | 47.80% | 6.79% | 19.43 | 16.50 | 2.12 | 5.30 |
About JBT Marel Corporation
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.
- CEO
- Brian A. Deck
- Employees
- 11.7K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($48,297.59 ÷ $115.44) − 1 = +41,737.83% (DCF, example).