Jbt Marel Corp. (JBTM) intrinsic value & 10-year financials
Jbt Marel Corp. (JBTM) has a Graham intrinsic value of $75.13 per share. At $104.24 on Oct 17, 2026, the stock trades 39% above that value. Over the last 10 fiscal years revenue grew 12.2% a year to $3.8B, with an average return on invested capital of 10.2%.
- Graham intrinsic value
- $75.13
- Share price (Oct 17, 2026)
- $104.24
- Price vs Graham value
- 39% above
- Market cap
- $5.4B
- Revenue (FY2025)
- $3.8B
- Revenue growth (10-yr CAGR)
- 12.2%
- ROIC (10-yr avg)
- 10.2%
- Free cash flow (FY2025)
- $238.1M
JBTM 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.8B | -$50.5M | -$0.98 | $238.1M | 5.0% | 3.8% |
| FY2024 | $1.7B | $85.4M | $2.65 | $194.7M | 6.9% | 6.4% |
| FY2023 | $1.7B | $582.6M | $18.13 | $19.1M | 9.9% | 9.1% |
| FY2022 | $2.2B | $130.7M | $4.07 | $54.7M | 7.8% | 9.0% |
| FY2021 | $1.9B | $118.4M | $3.69 | $171.6M | 8.6% | 9.9% |
| FY2020 | $1.7B | $108.8M | $3.39 | $217.7M | 9.4% | 10.2% |
| FY2019 | $1.9B | $129.0M | $4.02 | $72.3M | 9.7% | 14.2% |
| FY2018 | $1.9B | $104.1M | $3.23 | $114.1M | 7.5% | 14.7% |
| FY2017 | $1.6B | $80.5M | $2.53 | $66.7M | 8.9% | 12.6% |
| FY2016 | $1.4B | $67.6M | $2.27 | $30.3M | 7.7% | 11.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
JBT MAREL Corp is a consistent compounder, expanding top-line revenue at 12.2% annually over the past decade.
JBT MAREL Corp returns on capital have been average, hovering around 10.2% ROIC over the decade.
Over the decade, JBT MAREL Corp shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, JBT MAREL Corp is modeled at 12.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $75.13 per share.