Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Central Garden & Pet Company (CENTA)

Previous Close$31.63
Intrinsic Value$67.71
Upside potential  +114%
Previous Close
$31.63
Intrinsic Value
$67.71
Potential        
+114%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-09-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-0.9NaN
Revenue, $3310NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3099NaN
Operating income, $m211NaN
EBITDA, $m301NaN
Interest expense (income), $mNaN
Earnings before tax, $m162NaN
Tax expense, $m36NaN
Net income, $m126NaN

BALANCE SHEET

Cash and short-term investments, $m503NaN
Total assets, $m3379NaN
Adjusted assets (=assets-cash), $m2876NaN
Average production assets, $m1461NaN
Working capital, $m1249NaN
Total debt, $m1188NaN
Total liabilities, $m1926NaN
Total equity, $m1453NaN
Debt-to-equity ratio0.818NaN
Adjusted equity ratio0.330NaN

CASH FLOW

Net income, $m126NaN
Depreciation, amort., depletion, $m90NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m382NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-54NaN
Free cash flow, $m436NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1249
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount