investorscraft@gmail.com

Intrinsic Value of Tyson Foods, Inc. (TSN)

Previous Close$58.05
Intrinsic Value
Upside potential
Previous Close
$58.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  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)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-0.8NaN
Revenue, $52881NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m53276NaN
Operating income, $m-395NaN
EBITDA, $m841NaN
Interest expense (income), $mNaN
Earnings before tax, $m-677NaN
Tax expense, $m-29NaN
Net income, $m-648NaN

BALANCE SHEET

Cash and short-term investments, $m1031NaN
Total assets, $m36821NaN
Adjusted assets (=assets-cash), $m35790NaN
Average production assets, $m25178NaN
Working capital, $m4317NaN
Total debt, $m8321NaN
Total liabilities, $m17010NaN
Total equity, $m19811NaN
Debt-to-equity ratio0.420NaN
Adjusted equity ratio0.538NaN

CASH FLOW

Net income, $m-648NaN
Depreciation, amort., depletion, $m1236NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2687NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1887NaN
Free cash flow, $m4574NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m4317
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount