investorscraft@gmail.com

Intrinsic Value of Flowers Foods, Inc. (FLO)

Previous Close$16.10
Intrinsic Value
Upside potential
Previous Close
$16.10

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

Flowers Foods, Inc. operates as a leading producer and marketer of packaged bakery products in the United States, specializing in fresh bread, buns, rolls, and snack cakes under well-known brands such as Nature’s Own, Dave’s Killer Bread, and Tastykake. The company primarily serves retail and foodservice customers through a direct-store-delivery (DSD) network, ensuring product freshness and broad distribution. Flowers Foods holds a strong position in the competitive bakery sector, leveraging its diversified brand portfolio and efficient supply chain to maintain market share. Its focus on premium and health-conscious segments, including organic and non-GMO products, aligns with evolving consumer preferences. The company’s vertically integrated operations and regional bakeries enhance cost efficiency and responsiveness to local demand. Despite industry challenges like input cost volatility, Flowers Foods remains a resilient player with a stable revenue base and strategic acquisitions driving long-term growth.

Revenue Profitability And Efficiency

Flowers Foods reported revenue of $5.10 billion for FY 2024, with net income of $248.1 million, reflecting a net margin of approximately 4.9%. The company generated $412.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $132.1 million, indicating disciplined reinvestment in operations. Diluted EPS stood at $1.17, underscoring modest but stable profitability in a competitive market.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified brand portfolio and efficient DSD network, which optimizes distribution costs. Operating cash flow coverage of capital expenditures suggests adequate reinvestment capacity. However, net income margins remain constrained by input cost pressures and competitive pricing, highlighting the need for continued cost management and premium product mix expansion to enhance returns.

Balance Sheet And Financial Health

Flowers Foods maintains a leveraged balance sheet, with total debt of $1.36 billion and cash reserves of $5.0 million. The debt level reflects historical acquisitions and capital investments, but the company’s consistent operating cash flow provides liquidity support. Further deleveraging or refinancing may be prudent to reduce interest expense and improve financial flexibility in a rising-rate environment.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by organic brand expansion and acquisitions. The company pays a dividend of $0.96 per share, yielding approximately 3-4%, appealing to income-focused investors. Future growth may hinge on premium product innovation and market share gains in health-conscious segments, though volume trends in traditional bakery categories remain a watchpoint.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.17 EPS, Flowers Foods is valued in line with peers in the packaged foods sector. Market expectations likely reflect moderate growth prospects balanced against cost pressures. Investor sentiment may be influenced by the company’s ability to sustain margins and dividend payouts amid inflationary headwinds.

Strategic Advantages And Outlook

Flowers Foods benefits from its strong brand equity, DSD network, and focus on health-oriented products. Strategic acquisitions, such as Dave’s Killer Bread, have bolstered its premium offerings. The outlook remains cautiously optimistic, with growth opportunities in organic and specialty segments offsetting broader industry challenges. Execution on cost efficiency and pricing strategies will be critical to maintaining competitiveness.

Sources

10-K filing, company investor relations

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