investorscraft@gmail.com

Intrinsic Value of Sanderson Farms, Inc. (SAFM)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021-10-31 and quarterly data as of 2022-04-30.

  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)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %34.7NaN
Revenue, $4800NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4201NaN
Operating income, $m599NaN
EBITDA, $m785NaN
Interest expense (income), $mNaN
Earnings before tax, $m590NaN
Tax expense, $m141NaN
Net income, $m449NaN

BALANCE SHEET

Cash and short-term investments, $m439NaN
Total assets, $m2345NaN
Adjusted assets (=assets-cash), $m1906NaN
Average production assets, $m1449NaN
Working capital, $m777NaN
Total debt, $m28NaN
Total liabilities, $m495NaN
Total equity, $m1850NaN
Debt-to-equity ratio0.015NaN
Adjusted equity ratio0.747NaN

CASH FLOW

Net income, $m449NaN
Depreciation, amort., depletion, $m186NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m623NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-165NaN
Free cash flow, $m789NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m777
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount