Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of John B. Sanfilippo & Son, Inc. (JBSS)

Previous Close$97.35
Intrinsic Value$60.00
Upside potential  -38%
Previous Close
$97.35
Intrinsic Value
$60.00*
Potential        
-38%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %4.6NaN
Revenue, $1000NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m909NaN
Operating income, $m90NaN
EBITDA, $m111NaN
Interest expense (income), $mNaN
Earnings before tax, $m85NaN
Tax expense, $m22NaN
Net income, $m63NaN

BALANCE SHEET

Cash and short-term investments, $m2NaN
Total assets, $m425NaN
Adjusted assets (=assets-cash), $m423NaN
Average production assets, $m137NaN
Working capital, $m169NaN
Total debt, $m8NaN
Total liabilities, $m133NaN
Total equity, $m292NaN
Debt-to-equity ratio0.028NaN
Adjusted equity ratio0.688NaN

CASH FLOW

Net income, $m63NaN
Depreciation, amort., depletion, $m21NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m125NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-21NaN
Free cash flow, $m145NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m169
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount