investorscraft@gmail.com

Intrinsic ValueTreeHouse Foods, Inc. (THS)

Previous Close$24.64
Intrinsic Value
Upside potential
Previous Close
$24.64

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

TreeHouse Foods, Inc. operates as a leading private-label food and beverage manufacturer in North America, specializing in shelf-stable and refrigerated products. The company serves retail grocery, foodservice, and industrial customers, offering a diversified portfolio spanning snacks, beverages, meal preparation, and condiments. Its revenue model hinges on cost-efficient manufacturing, scale advantages, and long-term contracts with major retailers, positioning it as a critical supplier in the value-oriented private-label segment. TreeHouse competes in a highly fragmented market, leveraging its operational expertise and broad product range to maintain a strong foothold amid shifting consumer preferences toward affordability and quality. The company’s strategic focus on innovation and supply chain optimization allows it to adapt to evolving demand while sustaining margins in a competitive landscape.

Revenue Profitability And Efficiency

TreeHouse reported revenue of $3.35 billion for FY 2024, with net income of $26.9 million, reflecting a modest margin amid inflationary pressures. Diluted EPS stood at $0.51, while operating cash flow of $265.8 million underscores solid cash generation. Capital expenditures of $139.7 million indicate ongoing investments in capacity and efficiency, though profitability metrics remain tempered by input cost volatility and competitive pricing dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin net margins, though its operating cash flow suggests underlying operational resilience. Capital efficiency is balanced between reinvestment and debt management, with free cash flow supporting liquidity needs. TreeHouse’s ability to navigate cost pressures and maintain volume growth will be critical to improving returns on invested capital over time.

Balance Sheet And Financial Health

TreeHouse holds $289.6 million in cash and equivalents against total debt of $1.57 billion, reflecting a leveraged but manageable position. The absence of dividends allows for debt reduction and reinvestment. Liquidity appears adequate, but sustained free cash flow will be essential to maintaining financial flexibility amid macroeconomic uncertainties.

Growth Trends And Dividend Policy

Growth is likely driven by private-label demand tailwinds and operational improvements, though top-line expansion remains muted. The company does not pay dividends, prioritizing deleveraging and strategic initiatives. Future growth may hinge on market share gains and product innovation, with capital allocation focused on strengthening the balance sheet.

Valuation And Market Expectations

Valuation reflects modest earnings power and sector headwinds, with the market pricing in gradual margin recovery. Investor sentiment appears cautious, balancing TreeHouse’s scale advantages against execution risks in a cost-sensitive environment. The stock’s performance will depend on sustained cash flow generation and debt reduction progress.

Strategic Advantages And Outlook

TreeHouse benefits from its entrenched position in private-label manufacturing and diversified customer base. The outlook hinges on operational execution, cost management, and adaptability to consumer trends. Strategic initiatives to enhance efficiency and product mix could drive long-term value, though near-term challenges persist in a competitive and inflationary landscape.

Sources

Company filings (10-K), Bloomberg

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