For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for JBS N.V. (JBS) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
JBS N.V.
JBS NYSEJBS N.V. is a multinational enterprise specializing in the production and processing of animal protein, with its roots dating back to 1953. The company is a major player in the global packaged foods industry, operating as one of the world’s largest processors of beef, poultry, and pork, while also offering plant-based protein alternatives and diverse leather products. With a substantial workforce of roughly 280,000 employees, JBS N.V. manages a vertically integrated supply chain encompassing livestock sourcing, processing, further value-added manufacturing, and distribution to retail, foodservice, and industrial customers worldwide. Its extensive global footprint stretches across more than 250 production facilities, supplying products to over 180 countries. Beyond meat and protein products, JBS N.V. is active in related sectors, including biodiesel, animal feed, and leather, contributing to the wider consumer staples sector and supplying key inputs to numerous industries. The company’s significant scale and diversified operations make it a cornerstone in the global agri-food supply chain, impacting markets from consumer goods and foodservice to specialty industries that utilize by-products and sustainable alternatives.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
This company does not file structured financial statements with the U.S. SEC, so quarterly figures aren't available from our filings-based data engine. Annual figures shown here come from the sources that do cover it.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 0.95
Total Equity: $8.70B
Shares: 2,142,151,323
Total Debt: $22.86B
Cash: $4.57B
EBITDA: $6.91B
Total Debt: $22.86B
Cash: $4.57B
Revenue: $86.18B
Revenue: $86.18B
Revenue: $86.18B
Total Equity: $8.70B
Tax Rate: 14.9%
Equity: $8.70B
Total Debt: $22.86B
Cash: $4.57B
Current Liabilities: $11.54B
Long-Term Debt: $21.67B
Total Debt: $22.86B
Total Equity: $8.70B
Shares: 2,142,151,323
Shares: 2,142,151,323
CapEx: -$2.10B
Shares: 2,142,151,323
Stock Price: $13.55
Net Income: $2.02B
Industry Benchmarks
Income Statement (Annual)
Last updated: Jul 28, 2026 8:26am (26d ago)| Metric | 2024 | 2025 |
|---|---|---|
| Revenue | $77.2B | $86.2B |
| Cost of Revenue | $65.6B | $74.9B |
| Gross Profit | $11.6B | $11.3B |
| Operating Expenses | $6.8B | $7.0B |
| Operating Income | $4.8B | $4.3B |
| Net Income | $1.8B | $2.0B |
| EBITDA | $7.3B | $6.9B |
| EPS | $0.84 | $0.95 |
| EPS (Diluted) | $0.16 | $0.95 |
Balance Sheet (Annual)
Last updated: Jul 24, 2026 3:20am (30d ago)| Metric | 2024 | 2025 |
|---|---|---|
| Cash & Equivalents | $5.6B | $4.6B |
| Total Current Assets | $17.1B | $18.4B |
| Total Assets | $40.7B | $45.2B |
| Current Liabilities | $11.7B | $11.5B |
| Long-Term Debt | $18.6B | $21.7B |
| Total Liabilities | $32.6B | $35.6B |
| Total Equity | $7.1B | $8.7B |
| Retained Earnings | — | $2.1B |
Cash Flow (Annual)
Last updated: Jul 26, 2026 12:01am (28d ago)| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating Cash Flow | $2.4B | $4.2B | $2.9B |
| Capital Expenditure | -$1.5B | -$1.5B | -$2.1B |
| Free Cash Flow | $876.6M | $2.7B | $832.7M |
| Acquisitions (net) | — | — | — |
| Net Debt Issued / (Repaid) | $9.0B | $3.0B | $10.1B |
| Dividends Paid | -$448.0M | -$759.3M | -$1.6B |
| Stock Buybacks | — | — | — |
| Net Change in Cash | $2.0B | $1.0B | -$1.0B |
Growth Trends (YoY %)
Last updated: Jul 28, 2026 8:26am (26d ago)| Metric | 2025 |
|---|---|
| Revenue Growth | +11.7% |
| Gross Profit Growth | -2.5% |
| Operating Income Growth | -9.5% |
| Net Income Growth | +14.6% |
| EBITDA Growth | -4.9% |
Dividend History (Last 20)
Last updated: Jul 24, 2026 3:20am (30d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-05-18 | $1.00 | — | — | — |
Deep Analysis
Narrative Economics
market-narrative step).
Claude Reading
Starting with the raw numbers before touching the model verdicts: JBS printed $86.2B revenue in 2025 vs $77.2B in 2024 (+11.7%), but the interesting tell is that gross profit actually shrank slightly ($11.30B vs $11.59B) and operating income fell from $4.75B to $4.30B. Net income rose to $2.02B from $1.77B, which is almost certainly tax/interest/one-time driven rather than operational — gross margin compressed from 15.0% to 13.1% and operating margin from 6.2% to 5.0%. That is not a growth story; that is a commodity processor pushing volume at deteriorating unit economics. Meanwhile FCF was $833M against $2.10B capex and $22.9B of gross debt — net debt/EBITDA sits around 3.0x on my rough math, and the 77% payout ratio on a 7.4% yield is consuming roughly $1.4B against $833M of FCF. The dividend is not covered by FCF. Full stop.
Given that, I dissent sharply from the Valuation Synthesis $27.32 fair value and its "growth is effectively free" framing. That number is anchoring on 2024–2025 earnings that captured a favorable point in the US beef cycle (which is now inverting — US cattle herd at multi-decade lows, packer margins compressing into 2026). A DCF that extrapolates 14.6% earnings CAGR for a Brazilian-controlled protein processor with 2.6x debt/equity and shrinking gross profit is doing arithmetic, not analysis. The Market Forces model calling this a "value trap" is directionally more honest, though its "catastrophic cash flow deterioration" language overstates — FCF is thin and dividend-uncovered, not collapsing. The Narrative Economics read (fallen-angel, fragile durability, 15–25% structural earnings haircut) is the most intellectually coherent of the four, and it happens to reconcile the gap: if you haircut normalized earnings 20% and put a cyclical 9–10x multiple on it, you land in the $16–20 range, not $27.
The contrarian bull case worth stating: JBS is finally getting its long-delayed US dual listing (the NYSE listing happened in 2025, which is likely why we're even looking at this ticker in USD), and dual-listing typically drives a re-rating as US index inclusion and broader institutional ownership expand the buyer base. At 0.34x sales and 6.85x EV/EBITDA, JBS trades at a genuine discount to Tyson (~0.4x sales, ~10x EBITDA) and a massive discount to branded peers. If beef cycle troughs in 2026 and pork/chicken (60%+ of the business) carries the P&L, 2027 earnings could surprise. The 23% ROE and 13.6% ROIC are not trivial numbers for a commodity processor. But — and this is the key contrarian-to-the-contrarian point — Batista family control (~48%), the ongoing DOJ/SEC overhang from the historical bribery settlements, and the fact that "insider activity" here is just share awards with no open-market buying tells me management isn't signaling conviction at $13.55 either.
Where the data is thin: the file is missing quarterly revenue/NI entirely, missing 2021–2023 annuals (so we can't see the pre-2024 cycle baseline), and the insider transactions are dated 2026 which is either forward-dated data or a timestamp error — either way, no signal. The 7.4% dividend yield with 78% payout on uncovered FCF is the single most important number in this file and none of the prior models weighted it appropriately; that dividend gets cut in a beef-cycle trough, and cut dividends re-rate stocks down 20–30% on the announcement regardless of "fair value." I'd want to see 1H 2026 packer spreads and any commentary on capital return policy before sizing anything here. Net: this is not a $27 stock and it is not a $6 stock — the synthesis is too optimistic by roughly 40% and the market-forces model is too apocalyptic. Fair value is $16–19, current price offers modest upside but with a coin-flip on a dividend cut that would deliver a nasty air pocket first.
GPT Reading
What stands out to me is not just that JBS is cheap on surface multiples, but that the balance between earnings, cash generation, and capital allocation is poor enough that the “cheap” case needs a much bigger discount than a screen would suggest. Revenue grew from $77.18B to $86.18B in 2025, but that came with operating income down from $4.75B to $4.30B and gross profit down from $11.59B to $11.30B. That means the company sold 11.7% more product for 2.5% less gross profit and 9.5% less operating profit. To me, that is the central fact pattern: this is a scale animal with weak price-cost capture, not a compounding consumer staple. The reported 23.3% ROE looks flattering only because equity is just $8.70B against $22.86B of debt; on an asset-heavy, low-margin processor, leverage is doing a lot of the cosmetic work. With cash of $4.57B, net debt is still about $18.3B, which is large relative to $2.93B of operating cash flow and especially uncomfortable relative to just $832.7M of free cash flow after $2.10B of capex. I see a business that can survive, but not one that deserves a generous normalization multiple.
That leads me to the dividend, which is the real battleground here. A 7.38% yield and 77.8% earnings payout may look manageable if you stay on net income, but free cash flow tells the harsher truth. On a $44.57B market cap, that yield implies about $3.3B of annual dividend outlay, versus only $0.83B of free cash flow. Even allowing for timing noise or imperfect line-item matching, that gap is too large to wave away. So my core read is that JBS is being valued less as a “defensive food” equity and more as a cyclical processor with an overdistributed cash policy. The low 0.34x sales and 6.85x EV/EBITDA multiples are not enough by themselves to make it compelling, because the company is not converting enterprise scale into owner cash with any consistency in this snapshot. If I had to frame it simply: the stock is optically cheap, economically strained, and the dividend is disguising that strain.
I agree with Opus on the most important point: the $27 fair value from the prior valuation synthesis is not credible. Opus argues that the model is extrapolating favorable earnings into the future, and that is exactly right; the raw data already shows margin compression severe enough to reject a bullish normalization story. I also agree with Opus that the “catastrophic cash flow deterioration” language from the Market Forces model is too dramatic. Nothing here says existential distress. Current ratio is 1.60, operating cash flow is still positive at $2.93B, and EV/revenue of 0.55x is not what a market assigns to imminent impairment. But I disagree with Opus’s middle ground of “modestly undervalued” at $16–19. That target still gives too much credit for earnings that are unsupported by free cash flow and too little penalty for capital structure. At $13.55, JBS is not screamingly cheap when free cash flow yield is only about 1.9% on market cap and debt-to-equity is 2.63x. For a cyclical processor with shrinking operating margin and a likely unsustainable payout, I would want a much clearer discount before calling it attractive.
I also disagree with Opus’s framing that “the 7.4% dividend yield with 78% payout on uncovered FCF is the single most important number in this file.” It is important, but the single most important number is the collapse in profit conversion: 11.7% revenue growth alongside falling gross and operating profit. If margins were stable, the dividend problem could plausibly be bridged through working capital, temporary borrowings, or cycle timing. But when the operating engine is already weakening, the uncovered dividend becomes a symptom of a deeper issue rather than the issue itself. I do agree with Opus that the insider data is meaningless here; share awards are not a bullish signal, and the dating inconsistency makes them less useful still. I also agree that the listing-related rerating argument is real but insufficient. A broader shareholder base can expand the multiple at the margin, but it does not fix sub-5% operating margins, sub-$1B free cash flow, or leverage that leaves little room for mistakes.
A careful skeptic of both my view and Opus’s would say we are overfitting one year of poor conversion in a notoriously cyclical business. They would point out that 14.3x earnings, 0.34x sales, and 13.6% ROIC can become obviously cheap if protein spreads improve even modestly, and that a company this large can swing free cash flow sharply with working capital normalization. They would also argue that using market cap times yield to infer dividend burden may overstate the true cash payout if the current yield reflects timing, ADR mechanics, or a non-recurring distribution base. That is fair. But absent fuller cycle history, the burden of proof should be on the bull, not the bear, and the available data does not earn that trust.
Grok Reading
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
Prediction unavailable. The value lens (ext-lens-value) has not run for JBS — needed for buy-below + conviction.