Previous Close | $100.52 |
Intrinsic Value | $12,415.33 |
Upside potential | +12,251% |
Data is not available at this time.
Cal-Maine Foods, Inc. is the largest producer and distributor of fresh shell eggs in the United States, operating in a highly fragmented agricultural sector. The company’s revenue model is primarily driven by egg sales, including specialty eggs such as organic, cage-free, and nutritionally enhanced varieties, which command premium pricing. Cal-Maine benefits from vertical integration, owning production, processing, and distribution facilities, which enhances cost control and supply chain reliability. The company serves retail, foodservice, and export markets, leveraging its extensive distribution network to maintain a dominant market share. Competitive advantages include economies of scale, brand recognition, and compliance with evolving consumer preferences for ethically sourced and sustainable products. Despite cyclical pricing pressures inherent in the commodity egg market, Cal-Maine’s diversified product portfolio and operational efficiency position it as an industry leader.
In FY 2024, Cal-Maine reported revenue of $2.33 billion, with net income of $277.9 million, reflecting a net margin of approximately 11.9%. Diluted EPS stood at $5.69, demonstrating solid profitability. Operating cash flow was robust at $451.4 million, supported by efficient working capital management. Capital expenditures totaled $147.1 million, indicating disciplined reinvestment in production capacity and operational upgrades.
The company’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, highlighting effective cost management. With no debt on its balance sheet, Cal-Maine maintains exceptional capital efficiency, allowing for flexibility in funding growth initiatives and returning capital to shareholders. The absence of leverage minimizes financial risk and enhances resilience against industry volatility.
Cal-Maine’s balance sheet is notably strong, with $237.9 million in cash and equivalents and zero debt, reflecting a conservative financial strategy. This pristine financial position provides ample liquidity to navigate cyclical downturns and capitalize on strategic opportunities. Shareholders’ equity remains robust, further reinforcing the company’s financial stability and low-risk profile.
The company has demonstrated consistent growth in specialty egg sales, aligning with shifting consumer preferences. Cal-Maine’s dividend policy is variable, tied to profitability, with FY 2024 dividends totaling $1.89 per share. This approach ensures sustainable payouts while retaining flexibility to reinvest in high-return projects. Long-term growth is supported by expanding production capacity and increasing demand for premium egg products.
Cal-Maine’s valuation reflects its leadership in a stable but cyclical industry, with investors pricing in expectations for steady cash flows and disciplined capital allocation. The market appears to balance the company’s strong balance sheet and profitability against potential volatility in egg prices, resulting in a moderate earnings multiple.
Cal-Maine’s strategic advantages include its scale, vertical integration, and adaptability to regulatory and consumer trends. The outlook remains positive, driven by sustained demand for specialty eggs and operational efficiency. Risks include commodity price fluctuations and regulatory changes, but the company’s financial strength positions it well to manage these challenges and pursue growth opportunities.
10-K filing, CIK 0000016160
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |