Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.4x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.4x |
| Fair Value | €56.27 - €62.19 | €59.23 |
| Upside | 17.0% - 29.3% | 23.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Seaboard Corporation | - | NYSEAM:SEB |
| Hormel Foods Corporation | - | NYSE:HRL |
| Flowers Foods, Inc. | - | NYSE:FLO |
| Kellanova | - | NYSE:K |
| The Kraft Heinz Company | - | NasdaqGS:KHC |
| Tyson Foods, Inc. | - | DB:TF7A |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SEB | HRL | FLO | K | KHC | TF7A | |||
| NYSEAM:SEB | NYSE:HRL | NYSE:FLO | NYSE:K | NasdaqGS:KHC | DB:TF7A | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.9% | 4.7% | 4.4% | -1.3% | 0.7% | 4.7% | ||
| 3Y CAGR | -0.5% | 1.5% | 5.6% | 2.8% | -0.3% | 4.3% | ||
| Latest Twelve Months | 4.7% | 0.6% | -0.6% | -1.4% | -3.8% | 2.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.0% | 7.5% | 4.1% | 9.0% | 5.6% | 3.3% | ||
| Prior Fiscal Year | 2.4% | 6.6% | 2.4% | 5.9% | 10.7% | -1.2% | ||
| Latest Fiscal Year | 1.0% | 6.8% | 4.9% | 10.5% | 10.6% | 1.5% | ||
| Latest Twelve Months | 1.5% | 6.3% | 4.3% | 10.6% | -20.8% | 1.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.5x | 11.8x | 10.1x | 14.9x | 7.9x | 8.1x | ||
| Price / LTM Sales | 0.4x | 1.1x | 0.6x | 2.2x | 1.2x | 0.4x | ||
| LTM P/E Ratio | 27.3x | 18.2x | 14.3x | 20.6x | -5.8x | 25.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 1.1x | 2.2x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.5x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 54,146 | 54,146 | 54,146 | |||||
| (=) Equity Value | 23,169 | 24,388 | 25,608 | |||||
| (/) Shares Outstanding | 355.8 | 355.8 | 355.8 | |||||
| Implied Value Range | 65.12 | 68.55 | 71.98 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 55.99 | 58.94 | 61.89 | 48.10 | ||||
| Upside / (Downside) | 16.4% | 22.5% | 28.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SEB | HRL | FLO | K | KHC | TF7A | |
| Value of Common Equity | 3,789 | 13,766 | 3,134 | 27,445 | 30,797 | 19,903 | |
| (/) Shares Outstanding | 1.0 | 550.0 | 211.2 | 347.7 | 1,183.6 | 355.8 | |
| Implied Stock Price | 3,950.50 | 25.03 | 14.84 | 78.94 | 26.02 | 55.94 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 3,950.50 | 25.03 | 14.84 | 78.94 | 26.02 | 48.10 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |