investorscraft@gmail.com

Intrinsic Value of BRF S.A. (BRFS)

Previous Close$3.56
Intrinsic Value
Upside potential
Previous Close
$3.56

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

BRF S.A. is a leading global food processor and exporter, specializing in poultry, pork, beef, and plant-based protein products. The company operates across multiple segments, including fresh meats, processed foods, and value-added products, serving retail, foodservice, and industrial clients in over 150 countries. BRF leverages its vertically integrated supply chain, from farm to table, to ensure quality control and cost efficiency, while maintaining a strong presence in emerging markets such as Brazil, the Middle East, and Asia. The company’s diversified portfolio includes well-known brands like Sadia, Perdigão, and Qualy, which reinforce its competitive edge in both domestic and international markets. BRF’s strategic focus on innovation, sustainability, and operational excellence positions it as a key player in the global protein industry, with a commitment to meeting evolving consumer preferences for healthier and more sustainable food options.

Revenue Profitability And Efficiency

BRF reported revenue of R$61.4 billion for the period, with net income reaching R$3.2 billion, reflecting a net margin of approximately 5.2%. The company generated robust operating cash flow of R$10.8 billion, underscoring its ability to convert sales into cash efficiently. Capital expenditures totaled R$809.8 million, indicating disciplined investment in maintaining and expanding production capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at R$1.94, demonstrating BRF’s earnings power amid competitive and inflationary pressures. The company’s capital efficiency is supported by its vertically integrated model, which optimizes costs and enhances margins. Strong cash flow generation provides flexibility for debt reduction and strategic investments in high-growth segments.

Balance Sheet And Financial Health

BRF maintains a solid liquidity position with R$11.2 billion in cash and equivalents, against total debt of R$24.7 billion. The balance sheet reflects a manageable leverage profile, with ample liquidity to meet short-term obligations. The company’s financial health is further supported by its consistent cash flow generation and prudent capital allocation.

Growth Trends And Dividend Policy

BRF has demonstrated resilience in its growth trajectory, driven by expanding international markets and product innovation. The company paid a dividend of R$0.71 per share, signaling confidence in its cash flow stability and commitment to shareholder returns. Future growth is expected to be fueled by strategic expansions and efficiency improvements.

Valuation And Market Expectations

The market values BRF based on its strong brand equity, global footprint, and potential for margin expansion. Current valuation metrics reflect expectations for sustained revenue growth and improved profitability, particularly in high-margin processed and value-added segments. Investor sentiment is cautiously optimistic, given macroeconomic uncertainties and commodity price volatility.

Strategic Advantages And Outlook

BRF’s strategic advantages include its diversified product portfolio, extensive distribution network, and focus on sustainability. The outlook remains positive, with opportunities in plant-based proteins and premium segments offsetting challenges in raw material costs. The company is well-positioned to capitalize on long-term global protein demand trends.

Sources

Company filings, investor presentations, 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