investorscraft@gmail.com

Intrinsic ValueSysco Corporation (0LC6.L)

Previous Close£84.03
Intrinsic Value
Upside potential
Previous Close
£84.03

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

Sysco Corporation is a global leader in food distribution, serving the foodservice industry across the United States, Canada, the UK, France, and other international markets. The company operates through distinct segments, including U.S. Foodservice Operations, International Foodservice Operations, and SYGMA, focusing on distributing a comprehensive range of food and non-food products. Its offerings span frozen foods, fresh produce, dairy, beverages, and essential non-food items like kitchen equipment and cleaning supplies. Sysco's clientele includes restaurants, healthcare facilities, educational institutions, and hospitality venues, positioning it as a critical supply chain partner in the food-away-from-home sector. With 343 distribution facilities, Sysco leverages its extensive logistics network to ensure efficient delivery and market penetration. The company's scale and diversified product portfolio provide a competitive edge in an industry characterized by thin margins and high operational complexity. Its international footprint further mitigates regional demand fluctuations, reinforcing its resilience in varying economic conditions.

Revenue Profitability And Efficiency

Sysco reported revenue of $78.8 billion for the fiscal year ending June 2024, reflecting its dominant position in food distribution. Net income stood at $1.96 billion, with diluted EPS of $3.89, indicating steady profitability. Operating cash flow was robust at $2.99 billion, though capital expenditures of $832 million highlight ongoing investments in infrastructure and efficiency improvements. The company's ability to maintain profitability amid inflationary pressures underscores its pricing power and cost management.

Earnings Power And Capital Efficiency

Sysco's earnings power is supported by its extensive distribution network and economies of scale. The company generates consistent operating cash flow, which funds growth initiatives and debt servicing. Its capital efficiency is evident in its ability to balance reinvestment with shareholder returns, though the high capital expenditure suggests a focus on long-term operational enhancements rather than short-term margin expansion.

Balance Sheet And Financial Health

Sysco's balance sheet shows $696 million in cash and equivalents against total debt of $12.95 billion, indicating moderate leverage. The company's debt levels are manageable given its stable cash flows, but investors should monitor leverage ratios in light of rising interest rates. Its liquidity position remains adequate to support operations and strategic investments.

Growth Trends And Dividend Policy

Sysco has demonstrated resilience in revenue growth, driven by its diversified customer base and international operations. The company pays a dividend of $2.04 per share, reflecting a commitment to returning capital to shareholders. While dividend growth has been modest, the payout is sustainable given its earnings and cash flow stability.

Valuation And Market Expectations

With a market capitalization of $34.65 billion and a beta of 0.81, Sysco is viewed as a defensive stock with lower volatility. The valuation reflects expectations of steady, albeit slow, growth in the food distribution sector. Investors likely prize its reliable cash flows and dividend yield in uncertain economic environments.

Strategic Advantages And Outlook

Sysco's strategic advantages include its vast distribution network, diversified product mix, and strong relationships with foodservice providers. The company is well-positioned to capitalize on the recovery in the foodservice industry post-pandemic. However, challenges such as supply chain disruptions and inflation could pressure margins. Long-term growth will depend on operational efficiency and expansion in underserved markets.

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