investorscraft@gmail.com

Intrinsic ValueCampbell Soup Company (0HST.L)

Previous Close£27.71
Intrinsic Value
Upside potential
Previous Close
£27.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Campbell Soup Company operates as a leading player in the packaged foods industry, specializing in meals, beverages, and snacks. The company’s revenue model is anchored in its diversified portfolio of well-known brands, including Campbell’s soups, Pepperidge Farm snacks, and Snyder’s of Hanover pretzels, which cater to both retail and foodservice markets. Its products are distributed through a broad network of retailers, e-commerce platforms, and independent distributors, ensuring wide accessibility. Campbell’s Meals & Beverages segment dominates the U.S. and Canadian markets, offering staple products like condensed soups and broths, while the Snacks segment capitalizes on the growing demand for convenience foods, including premium and organic options. The company’s strategic focus on brand loyalty, innovation, and operational efficiency positions it competitively in the consumer defensive sector. Despite intense competition from private labels and health-focused alternatives, Campbell maintains a strong market presence through its legacy brands and targeted acquisitions, such as Snyder’s-Lance and Pacific Foods, which expand its footprint in healthier and premium snack categories.

Revenue Profitability And Efficiency

Campbell Soup reported revenue of $9.64 billion for the fiscal year, with net income of $567 million, reflecting a net margin of approximately 5.9%. The company generated $1.19 billion in operating cash flow, demonstrating robust cash conversion efficiency. Capital expenditures totaled $517 million, indicating ongoing investments in production and supply chain capabilities to support growth and operational resilience.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $1.89, supported by stable demand for its core products and cost management initiatives. Campbell’s capital efficiency is underscored by its ability to maintain profitability in a competitive market, though its high total debt of $7.54 billion suggests leveraged operations. The balance between debt servicing and reinvestment in growth remains a critical focus.

Balance Sheet And Financial Health

Campbell Soup’s financial health is marked by $108 million in cash and equivalents against $7.54 billion in total debt, indicating a leveraged position. The company’s ability to service this debt is supported by consistent operating cash flows, but its high leverage ratio warrants monitoring, especially in a rising interest rate environment. Its liquidity position appears adequate for near-term obligations.

Growth Trends And Dividend Policy

The company has shown steady revenue growth, driven by its diversified product portfolio and strategic acquisitions. Campbell’s dividend policy remains shareholder-friendly, with a dividend per share of $1.52, reflecting a commitment to returning capital. However, future growth may hinge on expanding into healthier and premium snack categories while managing debt levels.

Valuation And Market Expectations

With a market capitalization of approximately $9.88 billion and a beta of 0.138, Campbell Soup is perceived as a low-volatility defensive stock. The valuation reflects investor confidence in its stable cash flows and dividend yield, though growth expectations are tempered by competitive pressures and high leverage.

Strategic Advantages And Outlook

Campbell Soup’s strategic advantages lie in its strong brand equity, diversified product mix, and extensive distribution network. The outlook remains cautiously optimistic, with opportunities in health-focused and premium snacks offset by challenges like input cost inflation and debt management. The company’s ability to innovate and adapt to consumer trends will be pivotal in sustaining long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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