investorscraft@gmail.com

Intrinsic value of Lamb Weston (LW)

Previous Close$86.51
Intrinsic Value
Upside potential
Previous Close
$86.51

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh15.13 

The original valuation is based on fiscal year data as of 2022-05-31 and quarterly data as of 2022-08-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Lamb Weston Holdings, Inc. produces, distributes, and markets value-added frozen potato products worldwide. It operates through four segments: Global, Foodservice, Retail, and Other. The company offers frozen potatoes, commercial ingredients, and appetizers under the Lamb Weston brand, as well as under various customer labels. The company also offers its products under its owned or licensed brands, such as Grown in Idaho and Alexia, and other licensed brands, as well as under retailers' brands. In addition, it engages in the vegetable and dairy businesses. The company serves retail and foodservice customers; and grocery, mass merchants, club, and specialty retailers; and businesses, educational institutions, independent restaurants, regional chain restaurants, and convenience stores. Lamb Weston Holdings, Inc. was incorporated in 1950 and is headquartered in Eagle, Idaho.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.7NaN
Revenue, $4099NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3655NaN
Operating income, $m444NaN
EBITDA, $m632NaN
Interest expense (income), $mNaN
Earnings before tax, $m273NaN
Tax expense, $m72NaN
Net income, $m201NaN

BALANCE SHEET

Cash and short-term investments, $m525NaN
Total assets, $m4140NaN
Adjusted assets (=assets-cash), $m3615NaN
Average production assets, $m2044NaN
Working capital, $m961NaN
Total debt, $m2856NaN
Total liabilities, $m3779NaN
Total equity, $m361NaN
Debt-to-equity ratio7.911NaN
Adjusted equity ratio-0.030NaN

CASH FLOW

Net income, $m201NaN
Depreciation, amort., depletion, $m187NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m418NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-306NaN
Free cash flow, $m725NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m961
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount