investorscraft@gmail.com

Intrinsic Value of Campbell Soup Company (CPB)

Previous Close$31.24
Intrinsic Value
Upside potential
Previous Close
$31.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Campbell Soup Company operates as a leading player in the packaged food industry, specializing in convenient meal solutions, snacks, and beverages. The company generates revenue through a diversified portfolio of well-known brands, including Campbell’s soups, Pepperidge Farm snacks, and Snyder’s-Lance pretzels. Its core business model relies on manufacturing, marketing, and distributing shelf-stable and refrigerated food products, targeting both retail and foodservice channels across North America and select international markets. Campbell’s market position is reinforced by its extensive distribution network, strong brand equity, and economies of scale in production. The company competes in a mature but stable industry, where innovation and cost efficiency are critical to maintaining market share. While facing competition from private labels and health-focused alternatives, Campbell’s leverages its legacy brands and strategic acquisitions to sustain its relevance. Its focus on operational efficiency and product diversification helps mitigate risks associated with fluctuating commodity prices and shifting consumer preferences.

Revenue Profitability And Efficiency

Campbell Soup reported revenue of $9.64 billion for FY 2024, with net income of $567 million, reflecting a net margin of approximately 5.9%. Diluted EPS stood at $1.89, supported by disciplined cost management. Operating cash flow was robust at $1.19 billion, though capital expenditures of $517 million indicate ongoing investments in production capacity and innovation. The company’s ability to convert revenue into cash underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its steady profitability, with operating cash flow significantly exceeding net income, highlighting strong cash generation. Capital efficiency is tempered by substantial debt, but free cash flow after capex remains healthy at approximately $668 million. This supports reinvestment in growth initiatives and shareholder returns, though leverage metrics warrant monitoring given the $7.54 billion total debt load.

Balance Sheet And Financial Health

Campbell Soup’s balance sheet shows $108 million in cash and equivalents against $7.54 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, but the company’s consistent cash flow generation provides comfort in meeting obligations. Liquidity is supported by operating cash flow, though refinancing risks may arise if interest rates remain high. Financial health hinges on maintaining stable margins and debt reduction efforts.

Growth Trends And Dividend Policy

Growth trends are modest, reflecting the mature nature of the packaged food sector. The company’s dividend policy remains a key attraction, with a $1.48 annual dividend per share offering a yield competitive within the consumer staples space. Shareholder returns are prioritized, but organic growth relies on product innovation and strategic acquisitions to offset stagnant volume trends in core categories.

Valuation And Market Expectations

Trading at a P/E multiple derived from $1.89 EPS, Campbell Soup’s valuation aligns with peers in the packaged food sector. Market expectations are tempered by slow growth prospects, but the company’s defensive characteristics and dividend appeal provide downside support. Investors likely price in steady cash flows and brand resilience, though leverage concerns may cap upside potential.

Strategic Advantages And Outlook

Campbell Soup’s strategic advantages include its iconic brands, scale, and distribution reach. The outlook is stable, with focus areas including cost optimization, portfolio diversification, and debt management. Near-term challenges include inflationary pressures and competitive threats, but long-term opportunities lie in premiumization and health-focused innovation. Execution on these priorities will determine whether the company can sustain its market position and deliver shareholder value.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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