investorscraft@gmail.com

Intrinsic ValueB&G Foods, Inc. (BGS)

Previous Close$4.50
Intrinsic Value
Upside potential
Previous Close
$4.50

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

B&G Foods, Inc. operates in the packaged foods industry, specializing in shelf-stable and frozen products. The company generates revenue through a diversified portfolio of branded and private-label offerings, including Green Giant, Ortega, and Cream of Wheat. B&G Foods primarily serves retail and foodservice channels in North America, leveraging its manufacturing and distribution capabilities to maintain cost efficiency. The company competes in a highly fragmented market, where brand recognition and supply chain optimization are critical to maintaining margins. While facing pressure from private-label alternatives and shifting consumer preferences, B&G Foods focuses on value-oriented pricing and product innovation to sustain its market position. Its acquisition-driven growth strategy aims to expand its portfolio, though integration risks and debt levels remain key considerations.

Revenue Profitability And Efficiency

B&G Foods reported revenue of $1.93 billion for FY 2024, reflecting its scale in the packaged foods sector. However, net income was negative at -$251.3 million, with diluted EPS of -$3.18, indicating significant profitability challenges. Operating cash flow stood at $130.9 million, while capital expenditures were -$27.3 million, suggesting restrained reinvestment. The company’s efficiency metrics are under pressure due to inflationary costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational headwinds, including input cost inflation and potential pricing constraints. Operating cash flow, though positive, may not sufficiently cover interest expenses given the high debt load. Capital efficiency is further strained by limited reinvestment, as evidenced by modest capex relative to revenue. These factors underscore challenges in sustaining earnings power without deleveraging or margin improvement.

Balance Sheet And Financial Health

B&G Foods’ balance sheet shows $50.6 million in cash against $2.08 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, raising concerns about financial flexibility. While operating cash flow provides some coverage, the company’s ability to manage maturities and refinance debt will be critical. Liquidity remains a watchpoint given the tight cash position relative to obligations.

Growth Trends And Dividend Policy

Revenue trends are likely muted amid competitive and macroeconomic pressures. The company paid a dividend of $0.76 per share, but sustainability is questionable given negative earnings and high leverage. Future growth may hinge on successful portfolio optimization or acquisitions, though execution risks persist. Dividend adjustments could occur if cash flow generation weakens further.

Valuation And Market Expectations

The market appears to price in B&G Foods’ challenges, with valuation reflecting concerns over profitability and leverage. Investors likely await signs of margin stabilization or debt reduction before assigning higher multiples. The stock’s performance may remain volatile until the company demonstrates improved earnings visibility or strategic progress.

Strategic Advantages And Outlook

B&G Foods benefits from established brands and a diversified product lineup, but its outlook is tempered by debt and margin pressures. Strategic initiatives to reduce costs or divest non-core assets could improve financial health. However, the company faces an uphill battle in a competitive industry, requiring disciplined execution to regain investor confidence.

Sources

Company filings (10-K), 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