investorscraft@gmail.com

Intrinsic ValueMcCormick & Company, Incorporated (0JZS.L)

Previous Close£61.25
Intrinsic Value
Upside potential
Previous Close
£61.25

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

McCormick & Company, Incorporated is a global leader in the packaged foods industry, specializing in spices, seasoning mixes, condiments, and other flavorful products. The company operates through two primary segments: Consumer and Flavor Solutions. The Consumer segment targets retail channels, offering branded and private-label products under well-known names like McCormick, French's, and Old Bay, catering to diverse culinary preferences across the Americas, Europe, and Asia-Pacific. The Flavor Solutions segment serves food manufacturers and foodservice providers with customized seasoning blends and flavor systems, reinforcing McCormick's role as a critical supplier to the broader food industry. With a portfolio spanning regional and ethnic brands such as Zatarain's and Thai Kitchen, McCormick maintains a strong market position by balancing mass-market appeal with niche specialization. Its extensive distribution network and brand equity allow it to compete effectively against both multinational peers and private-label alternatives. The company's dual-segment approach ensures resilience, as demand in consumer retail and foodservice sectors often follows different cyclical patterns.

Revenue Profitability And Efficiency

McCormick reported revenue of $6.72 billion for the fiscal year ending November 2024, with net income of $788.5 million, reflecting a steady profitability margin. Operating cash flow stood at $921.9 million, supported by disciplined cost management, though capital expenditures of $274.9 million indicate ongoing investments in capacity and innovation. The company's ability to maintain robust cash generation underscores its operational efficiency in a competitive market.

Earnings Power And Capital Efficiency

Diluted EPS of $2.92 demonstrates McCormick's earnings stability, driven by its diversified revenue streams and pricing power. The company's capital efficiency is evident in its ability to fund dividends and debt obligations while investing in growth initiatives. Its moderate beta of 0.738 suggests lower volatility relative to the broader market, aligning with its defensive sector positioning.

Balance Sheet And Financial Health

McCormick holds $186.1 million in cash and equivalents against total debt of $4.56 billion, indicating a leveraged but manageable balance sheet. The company's ability to service debt is supported by consistent operating cash flows, though investors should monitor leverage ratios in light of potential interest rate fluctuations or economic downturns.

Growth Trends And Dividend Policy

McCormick has demonstrated resilience in revenue growth, supported by its global brand portfolio and demand for flavor solutions. The company's dividend payout of $1.74 per share reflects a commitment to shareholder returns, though future growth may hinge on expanding into emerging markets and optimizing its supply chain for cost efficiencies.

Valuation And Market Expectations

With a market capitalization of approximately $18.98 billion, McCormick trades at a premium reflective of its strong brand equity and defensive characteristics. Investors likely value its consistent cash flows and dividend reliability, though valuation multiples may face pressure if input cost inflation persists or consumer demand softens.

Strategic Advantages And Outlook

McCormick's strategic advantages include its extensive brand portfolio, global distribution network, and dual-segment revenue model. The company is well-positioned to capitalize on trends like premiumization and health-conscious eating, though it must navigate commodity price volatility and competitive private-label expansion. Long-term success will depend on innovation in flavor solutions and efficient capital allocation.

Sources

Company filings, 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