JBT Marel (OISE:JBTM) Intrinsic Value: Projected FCF: kr12,282.33 (As of Sep. 12, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

OISE:JBTM JBT Marel Corp OISE:JBTM
74 GF Score
Price kr13,450.00
GF Value kr17,920.79
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is JBT Marel Intrinsic Value: Projected FCF?

JBT Marel OISE:JBTM -0.37% 74 Intrinsic Value: Projected FCF is kr12,282.33 as of Sep. 12, 2026. GuruFocus rates OISE:JBTM with a GF Score™ of 74/100 and a GF Value™ of kr17,920.79 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 2,042 Industrial Products companies, JBT Marel ranks better than 66.5% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-12), JBT Marel's Intrinsic Value: Projected FCF is kr12,282.33. The stock price of JBT Marel is kr13450.00. Therefore, JBT Marel's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

The historical rank and industry rank for JBT Marel's Intrinsic Value: Projected FCF or its related term are showing as below:

OISE:JBTM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.1   Med: 2.11   Max: 4.16
Current: 1.1

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of JBT Marel was 4.16. The lowest was 1.10. And the median was 2.11.

OISE:JBTM's Price-to-Projected-FCF is ranked better than
66.5% of 2042 companies
in the Industrial Products industry
Industry Median: 1.71 vs OISE:JBTM: 1.10

JBT Marel  (OISE:JBTM) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

JBT Marel's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=13450.00/12570.135375046
=1.07

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


JBT Marel Intrinsic Value: Projected FCF Related Terms


JBT Marel Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for JBT Marel's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

JBT Marel Intrinsic Value: Projected FCF Chart

JBT Marel Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 12,284.26

JBT Marel Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 10,833.40 11,133.91 12,284.26 12,093.90 12,966.21

OISE:JBTM vs NPO, GTES, CSW: Intrinsic Value: Projected FCF Comparison

For the Specialty Industrial Machinery subindustry, JBT Marel's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


JBT Marel Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, JBT Marel's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where JBT Marel's Price-to-Projected-FCF falls into.


OISE:JBTM
74GF Score
JBT Marel Corp OISE:JBTM
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

JBT Marel Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get JBT Marel's Free Cash Flow(6 year avg) = kr19,425.51.

JBT Marel's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(11.613375984848*19425.50656+538206.694*0.8)/52.200
=12,570.14

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of kr12,282.33 mean?
JBT Marel (OISE:JBTM) has a Intrinsic Value: Projected FCF of kr12,282.33 as of Sep. 12, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on JBT Marel and its competitors. According to the industry distribution chart, JBT Marel ranks #684 out of 2042 companies in the Industrial Products industry, placing it in the top 33.5%.
Is JBT Marel's Intrinsic Value: Projected FCF too high?
JBT Marel's current Intrinsic Value: Projected FCF is kr12,282.33. Based on the distribution chart, JBT Marel ranks #684 out of 2042 companies in the Industrial Products industry, which is above the industry midpoint. Overall, JBT Marel has a GF Score™ of 74/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does JBT Marel's Intrinsic Value: Projected FCF compare to NPO and GTES?
According to the Industrial Products industry distribution chart, JBT Marel ranks #684 out of 2042 companies for Intrinsic Value: Projected FCF. This puts JBT Marel in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.71. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.71, based on 2,042 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on JBT Marel and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. JBT Marel's current Intrinsic Value: Projected FCF is kr12,282.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is JBT Marel stock overvalued right now?
Based on GuruFocus' analysis, JBT Marel (OISE:JBTM) is currently considered Modestly Undervalued. The stock's GF Value™ is kr17,920.79, compared to a current price of kr13,450.00 — trading 24.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr12,282.33. JBT Marel's overall GF Score™ is 74/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For JBT Marel (OISE:JBTM), the current Intrinsic Value: Projected FCF is kr12,282.33 as of Sep. 12, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is JBT Marel (OISE:JBTM) Overvalued in 2026?

Based on GuruFocus' analysis, JBT Marel stock appears to be undervalued. The current stock price of kr13,450.00 is trading 24.9% below its estimated GF Value™ of kr17,920.79. GuruFocus considers JBT Marel to be Modestly Undervalued.

Key valuation signals for OISE:JBTM:

  • Intrinsic Value: Projected FCF: kr12,282.33
  • GF Value™: kr17,920.79 vs. price of kr13,450.00 (24.9% below fair value)
  • GF Score™: 74/100 with 4 warning signs

No single metric tells the full story. See the OISE:JBTM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


JBT Marel Business Description

Other Exchanges JBTM:USAJBTM:Mexico
Address 333 West Wacker Drive, Suite 3400, Chicago, IL, USA, 60606
JBT Marel Corp operates through two reportable segments: Protein Solutions and Prepared Food and Beverage Solutions. The Protein Solutions segment includes businesses that provide solutions for the initial stage processing and harvesting of animal proteins, mainly focusing on poultry, pork, fish, and beef. The Prepared Food and Beverage Solutions segment includes businesses that offer solutions predominantly for downstream value-added preparation, preservation, and packaging of foods and beverages into ready-to-eat or drink products. This segment will also include capabilities for pet food, dairy, bakery, pharmaceutical, nutraceutical, and warehouse automation end markets. The majority of its revenue is generated from the Prepared Food and Beverage Solutions segment.
74GF Score

Get the complete analysis for OISE:JBTM

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr13,450.00
Price
kr17,920.79
GF Value