Discounted Cash Flow
JBT Marel Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.4b | $67.6m | $30.3m | 5.0% | $2.30 |
| 2017 | $1.6b (21.1%) | $80.5m (19.1%) | $66.7m (120.1%) | 4.9% (-1.6%) | $2.56 (11.3%) |
| 2018 | $1.9b (17.4%) | $104.1m (29.3%) | $114.1m (71.1%) | 5.4% (10.1%) | $3.26 (27.3%) |
| 2019 | $1.9b (1.4%) | $129.0m (23.9%) | $72.3m (-36.6%) | 6.6% (22.3%) | $4.04 (23.9%) |
| 2020 | $1.7b (-11.2%) | $108.8m (-15.7%) | $217.7m (201.1%) | 6.3% (-5.0%) | $3.40 (-15.8%) |
| 2021 | $1.9b (8.1%) | $118.4m (8.8%) | $171.6m (-21.2%) | 6.3% (0.6%) | $3.70 (8.8%) |
| 2022 | $2.2b (15.9%) | $130.7m (10.4%) | $50.6m (-70.5%) | 6.0% (-4.8%) | $4.08 (10.3%) |
| 2023 | $1.7b (-23.2%) | $582.6m (345.8%) | $19.1m (-62.3%) | 35.0% (480.1%) | $18.21 (346.3%) |
| 2024 | $1.7b (3.1%) | $85.4m (-85.3%) | $194.7m (919.4%) | 5.0% (-85.8%) | $2.67 (-85.3%) |
| 2025 | $3.8b (121.3%) | $-50.5m (-159.1%) | $238.1m (22.3%) | -1.3% (-126.7%) | $-0.98 (-136.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.