investorscraft@gmail.com

Intrinsic Value of Berry Global Group, Inc. (BERY)

Previous Close$59.75
Intrinsic Value
Upside potential
Previous Close
$59.75

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, %-12.6NaN
Revenue, $12664NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m11585NaN
Operating income, $m1079NaN
EBITDA, $m1898NaN
Interest expense (income), $mNaN
Earnings before tax, $m742NaN
Tax expense, $m133NaN
Net income, $m609NaN

BALANCE SHEET

Cash and short-term investments, $m1410NaN
Total assets, $m16956NaN
Adjusted assets (=assets-cash), $m15546NaN
Average production assets, $m11569NaN
Working capital, $m2320NaN
Total debt, $m9255NaN
Total liabilities, $m13760NaN
Total equity, $m3196NaN
Debt-to-equity ratio2.896NaN
Adjusted equity ratio0.116NaN

CASH FLOW

Net income, $m609NaN
Depreciation, amort., depletion, $m819NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1563NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-687NaN
Free cash flow, $m2250NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2320
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount