investorscraft@gmail.com

Intrinsic Value of McCormick & Company, Incorporated (MKC)

Previous Close$70.03
Intrinsic Value
Upside potential
Previous Close
$70.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-11-30 and quarterly data as of 2023-05-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %0.5NaN
Revenue, $6351NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5487NaN
Operating income, $m864NaN
EBITDA, $m1064NaN
Interest expense (income), $mNaN
Earnings before tax, $m851NaN
Tax expense, $m169NaN
Net income, $m682NaN

BALANCE SHEET

Cash and short-term investments, $m334NaN
Total assets, $m13125NaN
Adjusted assets (=assets-cash), $m12791NaN
Average production assets, $m9864NaN
Working capital, $m-1046NaN
Total debt, $m3913NaN
Total liabilities, $m8426NaN
Total equity, $m4699NaN
Debt-to-equity ratio0.833NaN
Adjusted equity ratio0.362NaN

CASH FLOW

Net income, $m682NaN
Depreciation, amort., depletion, $m201NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m652NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-262NaN
Free cash flow, $m914NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1046
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount