investorscraft@gmail.com

Intrinsic Value of Tyson Foods, Inc. (TSN)

Previous Close$54.22
Intrinsic Value
Upside potential
Previous Close
$54.22

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

Tyson Foods, Inc. is a global leader in the food production industry, specializing in protein-centric products including beef, pork, chicken, and prepared foods. The company operates across a vertically integrated supply chain, from livestock procurement to processing, distribution, and retail. Tyson serves a diverse customer base, ranging from grocery chains and foodservice providers to international markets, leveraging economies of scale to maintain cost efficiency. Its market position is reinforced by strong brand recognition, extensive distribution networks, and strategic acquisitions that expand its product portfolio and geographic reach. Tyson competes in a highly cyclical and competitive sector, where pricing power is influenced by commodity costs, consumer demand, and regulatory factors. The company mitigates volatility through hedging strategies, value-added product innovation, and operational flexibility. Tyson’s focus on sustainability and animal welfare aligns with evolving consumer preferences, enhancing its long-term market positioning.

Revenue Profitability And Efficiency

Tyson reported revenue of $53.3 billion for FY 2024, reflecting its scale in the protein industry. Net income stood at $800 million, with diluted EPS of $2.25, indicating margin pressures from input cost inflation and operational challenges. Operating cash flow of $2.59 billion underscores robust cash generation, though capital expenditures of $1.13 billion highlight ongoing investments in capacity and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical commodity costs and competitive pricing dynamics. Tyson’s capital efficiency is supported by its vertically integrated model, which optimizes production costs. However, elevated debt levels and interest expenses may constrain near-term returns on invested capital, necessitating disciplined capital allocation.

Balance Sheet And Financial Health

Tyson maintains a solid liquidity position with $1.72 billion in cash and equivalents, though total debt of $9.79 billion raises leverage concerns. The balance sheet reflects the capital-intensive nature of the business, with manageable near-term maturities. Financial health hinges on sustaining cash flow to service debt while funding growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by demand for protein and value-added products, though volume fluctuations and pricing volatility pose risks. Tyson’s dividend payout of $1.93 per share signals commitment to shareholder returns, supported by stable cash flows. Future growth may rely on international expansion and product innovation to offset domestic market saturation.

Valuation And Market Expectations

Tyson’s valuation reflects its cyclical earnings profile and margin recovery potential. Market expectations are balanced between near-term cost headwinds and long-term opportunities in alternative proteins and sustainable practices. The stock’s performance will likely correlate with commodity price trends and execution on cost-saving initiatives.

Strategic Advantages And Outlook

Tyson’s strategic advantages include scale, brand strength, and supply chain integration. The outlook remains cautious due to inflationary pressures but is supported by resilient demand for protein. Success will depend on operational efficiency, debt management, and adaptability to shifting consumer and regulatory landscapes.

Sources

Company filings (10-K), investor presentations

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