investorscraft@gmail.com

Intrinsic ValueTyson Foods, Inc. (0LHR.L)

Previous Close£65.79
Intrinsic Value
Upside potential
Previous Close
£65.79

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 industry, operating across four key segments: Beef, Pork, Chicken, and Prepared Foods. The company’s vertically integrated model spans from livestock processing to value-added food production, ensuring control over quality and supply chain efficiency. Its diverse product portfolio includes fresh, frozen, and prepared meats under well-known brands like Jimmy Dean, Hillshire Farm, and Ball Park, catering to retail, foodservice, and industrial clients. Tyson’s market position is reinforced by its extensive distribution network, serving grocery retailers, wholesalers, restaurants, and international markets. The company’s Prepared Foods segment provides stability through branded, higher-margin products, while its commodity-based Beef and Pork segments are subject to cyclical pricing pressures. Tyson’s scale and operational expertise allow it to navigate volatile input costs and maintain competitive pricing. As a key player in the consumer defensive sector, Tyson benefits from consistent demand for protein products, though it faces challenges from shifting consumer preferences toward plant-based alternatives and sustainability concerns. Its strategic focus on innovation, cost efficiency, and brand strength positions it to adapt to evolving market dynamics.

Revenue Profitability And Efficiency

Tyson Foods reported revenue of $53.3 billion in FY 2024, reflecting its dominant scale in the protein industry. Net income stood at $800 million, with diluted EPS of $2.25, indicating moderate profitability amid cost pressures. Operating cash flow was robust at $2.59 billion, though capital expenditures of $1.13 billion highlight ongoing investments in capacity and efficiency. The company’s ability to generate cash supports its operational flexibility and debt management.

Earnings Power And Capital Efficiency

Tyson’s earnings power is driven by its diversified revenue streams, with Prepared Foods contributing higher margins compared to commodity-driven segments. The company’s capital efficiency is evident in its ability to sustain cash flow generation despite cyclical challenges. However, elevated debt levels and interest expenses may weigh on returns, necessitating disciplined capital allocation to maintain profitability and shareholder value.

Balance Sheet And Financial Health

Tyson’s balance sheet shows $1.72 billion in cash and equivalents against $9.79 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity is supported by strong operating cash flow, providing cushion for debt servicing and strategic investments. Financial health remains stable, though leverage ratios warrant monitoring given the cyclical nature of its core businesses.

Growth Trends And Dividend Policy

Tyson’s growth is tempered by commodity price volatility and competitive pressures, though its Prepared Foods segment offers steady expansion opportunities. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $1.98, reflecting a commitment to returning capital. Future growth may hinge on operational efficiency gains, product innovation, and strategic acquisitions in higher-margin categories.

Valuation And Market Expectations

With a market capitalization of $19.5 billion and a beta of 0.62, Tyson is viewed as a relatively stable investment within the consumer defensive sector. The stock’s valuation reflects expectations of moderate growth and resilience in demand, though investor sentiment may be cautious due to margin pressures and industry headwinds. Long-term prospects depend on Tyson’s ability to adapt to changing consumer preferences and cost dynamics.

Strategic Advantages And Outlook

Tyson’s strategic advantages include its diversified product portfolio, strong brand equity, and vertically integrated supply chain. The company is well-positioned to capitalize on global protein demand, though it must navigate sustainability trends and input cost inflation. The outlook remains cautiously optimistic, with focus on operational efficiency, innovation, and balanced capital deployment to drive sustainable growth.

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