As of 2024-09-20, the Intrinsic Value of John Bean Technologies Corp (JBT) is
103.98 USD. This JBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.65 USD, the upside of John Bean Technologies Corp is
12.20%.
The range of the Intrinsic Value is 77.03 - 161.91 USD
103.98 USD
Intrinsic Value
JBT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.03 - 161.91 |
103.98 |
12.2% |
| DCF (Growth 10y) |
114.84 - 231.43 |
152.15 |
64.2% |
| DCF (EBITDA 5y) |
138.78 - 183.90 |
161.84 |
74.7% |
| DCF (EBITDA 10y) |
160.12 - 223.32 |
190.74 |
105.9% |
| Fair Value |
455.01 - 455.01 |
455.01 |
391.11% |
| P/E |
97.91 - 731.66 |
376.95 |
306.8% |
| EV/EBITDA |
90.59 - 113.64 |
101.54 |
9.6% |
| EPV |
113.22 - 146.46 |
129.84 |
40.1% |
| DDM - Stable |
133.01 - 336.83 |
234.92 |
153.6% |
| DDM - Multi |
67.70 - 134.90 |
90.33 |
-2.5% |
JBT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,949.98 |
| Beta |
0.66 |
| Outstanding shares (mil) |
31.84 |
| Enterprise Value (mil) |
3,123.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.72% |
| Cost of Debt |
4.39% |
| WACC |
9.38% |