US · MIDD
The Middleby Corporation
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Elgin, IL 60120
- Website
- middleby.com
Price · as of 2024-12-28
$138.87
Market cap 8.51B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $184.79 | +33.07% |
| Intrinsic Value(DCF) | $66.37 | -52.21% |
| Graham-Dodd Method(GD) | $60.71 | -56.28% |
| Graham Formula(GF) | $34.32 | -75.29% |
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 |
|---|---|---|---|---|---|
| 2010 | $28.49 | $47.98 | $10.29 | $7.85 | $25.71 |
| 2011 | $31.17 | $43.20 | $7.22 | $9.46 | $46.51 |
| 2012 | $50.00 | $58.24 | $56.83 | $13.38 | $63.06 |
| 2013 | $95.82 | $78.58 | $350.03 | $16.48 | $121.58 |
| 2014 | $107.75 | $82.77 | $376.70 | $20.52 | $75.25 |
| 2015 | $102.94 | $84.59 | $453.42 | $20.04 | $64.69 |
| 2016 | $137.71 | $112.61 | $251.96 | $27.95 | $155.88 |
| 2017 | $131.27 | $109.78 | $65.43 | $27.98 | $57.82 |
| 2018 | $123.59 | $116.81 | $109.44 | $27.13 | $137.01 |
| 2019 | $100.71 | $117.35 | $9.04 | $33.39 | $103.53 |
| 2020 | $169.75 | $135.16 | $0.00 | $19.58 | $0.00 |
| 2021 | $166.17 | $175.39 | $0.61 | $48.78 | $320.72 |
| 2022 | $144.49 | $162.74 | $47.01 | $47.49 | $250.88 |
| 2023 | $153.87 | $157.34 | $49.28 | $51.66 | $60.84 |
| 2024 | $160.87 | $184.79 | $0.00 | $60.71 | $34.32 |
AI valuation
Our deep-learning model estimates The Middleby Corporation's (MIDD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $184.79
- Current price
- $138.87
- AI upside
- +33.07%
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
$66.37
-52.21% upside
Graham-Dodd
$60.71
-56.28% upside
Graham Formula
$34.32
-75.29% 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 |
| MIDD | The Middleby Corporation | $138.87 | 8.51B | +33% | -52% | -56% | -75% | 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 |
| ADT | ADT Inc. | $8.02 | 6.14B | +396% | -51% | — | -9% | 13.65 | 1.80 | 1.40 | 5.15 | 163.83 | -1.15 | 50.71% | 25.15% | 10.23% | 13.20% | 8.14% | 3.13% | 2.05 | 2.79 | 0.80 | 0.49 | 2.71 | 833.00% | 528.00% | 10228.00% | 25.16% | 1.49 | 14.95% | 2.66% | 36.40% | 9.34% | 11.72 | 8.39 | 2.95 | 0.58 |
| FBIN | Fortune Brands Innovation… | $54.34 | 6.53B | -9% | -61% | -99% | -77% | 21.24 | 2.66 | 1.42 | 12.41 | — | -7.47 | 44.83% | 11.56% | 6.69% | 12.42% | 7.99% | 4.57% | 1.07 | 4.48 | 1.84 | 0.73 | 3.28 | -3413.00% | -316.00% | -2270.00% | 5.78% | 0.45 | 7.69% | 1.90% | 40.40% | 8.39% | 16.72 | 23.52 | 1.93 | 2.03 |
| GATX | GATX Corporation | $184.17 | 6.57B | -17% | -47% | -55% | -12% | 20.26 | 2.41 | 3.82 | 14.66 | 117.60 | 2.53 | 48.58% | 30.69% | 19.15% | 12.63% | 4.27% | 2.14% | 4.66 | 1.27 | 1.27 | 1.27 | 7.93 | 1722.00% | 977.00% | -3625.00% | -10.30% | 0.16 | -6.51% | 1.35% | 27.40% | 5.09% | 27.07 | -21.15 | 8.31 | 0.80 |
| 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 |
| JBTM | JBT Marel Corporation | $154.00 | 8B | -16% | +31,262% | -94% | — | -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 |
| KEX | Kirby Corporation | $129.80 | 7.04B | -23% | -59% | -35% | -46% | 20.84 | 2.19 | 2.20 | 11.04 | 72.05 | 2.54 | 26.26% | 14.61% | 10.54% | 10.56% | 8.29% | 5.98% | 0.39 | 10.61 | 1.53 | 0.88 | 1.57 | 2892.00% | 301.00% | -196.00% | 5.48% | 0.95 | 9.07% | 0.00% | 0.00% | 4.78% | 17.56 | 21.27 | 2.57 | 3.35 |
| MIR | Mirion Technologies, Inc. | $21.61 | 5.29B | +242% | -57% | -97% | -91% | 177.90 | 2.75 | 5.54 | 28.05 | — | -8.37 | 47.40% | 5.57% | 3.11% | 1.71% | 1.97% | 0.93% | 0.68 | 1.22 | 2.84 | 2.19 | 3.98 | -16111.00% | 750.00% | 11252.00% | 2.09% | 0.45 | 4.49% | 0.00% | 0.00% | 0.97% | 115.96 | 55.86 | 6.45 | 2.14 |
| MSA | MSA Safety Incorporated | $195.41 | 7.65B | -19% | -57% | -90% | -58% | 27.86 | 5.69 | 4.15 | 17.39 | — | 23.11 | 46.46% | 21.44% | 14.88% | 22.22% | 18.21% | 11.72% | 0.46 | 12.64 | 3.01 | 1.63 | 0.98 | -166.00% | 369.00% | 2197.00% | 3.80% | 1.26 | 17.58% | 1.06% | 29.50% | 2.22% | 20.48 | 27.87 | 4.39 | 6.30 |
| 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 |
| RYAAY | Ryanair Holdings plc | $67.49 | 35.43B | -29% | +1,067% | -73% | -40% | 16.44 | 3.76 | 1.90 | 8.23 | — | 3.84 | 19.00% | 11.17% | 11.55% | 22.00% | 23.44% | 9.29% | 0.38 | 23.43 | 0.74 | 0.50 | -0.39 | -1284.00% | 375.00% | 14324.00% | 7.03% | 0.42 | 31.04% | 1.65% | 27.20% | 7.43% | 16.18 | 13.53 | 1.81 | 2.91 |
About The Middleby Corporation
The Middleby Corporation designs, manufactures, markets, distributes, and services a range of foodservice, food processing, and residential kitchen equipment in the United States, Canada, Asia, Europe, the Middle East, and Latin America. Its Commercial Foodservice Equipment Group segment offers conveyor, combi, convection, baking, proofing, deck, speed cooking, and hydrovection ovens; ranges, fryers, rethermalizers; steam cooking, food warming, catering, induction cooking, and countertop cooking equipment; heated cabinets, charbroilers, ventless cooking systems, kitchen ventilation, toasters, griddles, charcoal grills, professional mixers, stainless steel fabrication, custom millwork, professional refrigerators, blast chillers, cold rooms, ice machines, and freezers; and soft serve ice cream, coffee and beverage dispensing, home and professional craft brewing equipment, fry dispensers, bottle filling and canning equipment, and IoT solutions. The company's Food Processing Equipment Group segment provides batch, baking, proofing, conveyor belt, and continuous processing ovens; frying and automated thermal processing systems; tumblers, massagers, grinders, slicers, reduction and emulsion systems, mixers, formers, and blenders; battering, breading, and seeding equipment; water cutting systems, food presses, food suspension equipment, filling and depositing solutions, and forming equipment; and food safety, food handling, freezing, and defrosting and packaging equipment for customers producing hot dog, dinner sausage, poultry, and lunchmeat, as well as muffin, cookie, and bread products. Its Residential Kitchen Equipment Group segment offers kitchen equipment comprising cookers, stoves, dishwashers, microwaves, cooktops, wine coolers, ice machines, and ventilation and outdoor equipment. The company was formerly known as Middleby Marshall Oven Company and changed its name to The Middleby Corporation in 1985. The company was founded in 1888 and is based in Elgin, Illinois.
- CEO
- Timothy J. FitzGerald
- Employees
- 10.62K
- Beta
- 1.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($66.37 ÷ $138.87) − 1 = -52.21% (DCF, example).