As of 2024-12-14, the Intrinsic Value of John Bean Technologies Corp (JBT) is
108.18 USD. This JBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.87 USD, the upside of John Bean Technologies Corp is
-12.00%.
The range of the Intrinsic Value is 79.00 - 174.59 USD
108.18 USD
Intrinsic Value
JBT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.00 - 174.59 |
108.18 |
-12.0% |
| DCF (Growth 10y) |
124.57 - 266.88 |
168.31 |
37.0% |
| DCF (EBITDA 5y) |
164.63 - 200.22 |
187.80 |
52.8% |
| DCF (EBITDA 10y) |
192.55 - 253.74 |
227.12 |
84.8% |
| Fair Value |
118.40 - 118.40 |
118.40 |
-3.63% |
| P/E |
114.96 - 193.62 |
147.01 |
19.7% |
| EV/EBITDA |
106.56 - 140.29 |
118.27 |
-3.7% |
| EPV |
114.47 - 151.77 |
133.12 |
8.3% |
| DDM - Stable |
35.95 - 98.17 |
67.06 |
-45.4% |
| DDM - Multi |
76.61 - 163.28 |
104.36 |
-15.1% |
JBT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,912.18 |
| Beta |
0.42 |
| Outstanding shares (mil) |
31.84 |
| Enterprise Value (mil) |
4,025.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.28% |
| Cost of Debt |
4.39% |
| WACC |
9.31% |