investorscraft@gmail.com

Intrinsic ValuePerformance Food Group Company (PFGC)

Previous Close$95.45
Intrinsic Value
Upside potential
Previous Close
$95.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Performance Food Group Company (PFGC) operates as a leading foodservice distributor in the U.S., serving restaurants, healthcare facilities, schools, and convenience stores. The company generates revenue through the distribution of fresh, frozen, and dry food products, complemented by value-added services like menu planning and supply chain solutions. PFGC competes in a fragmented industry, leveraging its scale, nationwide logistics network, and diversified customer base to maintain a strong market position. Its focus on operational efficiency and customer-centric solutions allows it to navigate competitive pressures while capitalizing on trends like foodservice outsourcing and demand for convenience. The company’s multi-segment approach, including its independent restaurant-focused Performance Foodservice and broadline-focused Vistar divisions, provides resilience against sector-specific downturns. PFGC’s strategic acquisitions, such as Core-Mark, further strengthen its foothold in the convenience store segment, enhancing its ability to cross-sell and expand margins.

Revenue Profitability And Efficiency

PFGC reported revenue of $58.3 billion in FY2024, reflecting its scale in the foodservice distribution sector. Net income stood at $435.9 million, with diluted EPS of $2.79, indicating modest but stable profitability. Operating cash flow of $1.16 billion underscores solid cash generation, though capital expenditures of $395.6 million highlight ongoing investments in logistics and technology to sustain efficiency gains.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light distribution model and economies of scale. Operating cash flow comfortably covers capital expenditures, suggesting disciplined reinvestment. However, the absence of dividends implies retained earnings are prioritized for debt reduction or growth initiatives, aligning with its capital-efficient strategy.

Balance Sheet And Financial Health

PFGC’s balance sheet shows $20 million in cash against $4.98 billion in total debt, indicating leverage that may constrain flexibility. The debt load is manageable given steady cash flows, but refinancing risks or interest rate hikes could pressure margins. Working capital management remains critical to maintaining liquidity in this low-margin industry.

Growth Trends And Dividend Policy

Revenue growth is likely tied to market share gains and acquisitions, given the mature nature of the industry. PFGC does not pay dividends, opting to reinvest in organic expansion and strategic M&A. Trends like digital ordering and supply chain automation could drive incremental efficiency gains, supporting long-term earnings growth.

Valuation And Market Expectations

The market likely values PFGC on cash flow multiples, given its low net income margins but stable cash generation. Investors may focus on debt reduction progress and margin expansion potential, particularly in higher-margin segments like convenience distribution. The stock’s performance will hinge on execution in a competitive, cost-sensitive environment.

Strategic Advantages And Outlook

PFGC’s strengths include its diversified customer base, scalable logistics network, and acquisitive growth strategy. Challenges include inflationary pressures and labor costs. The outlook remains cautiously optimistic, with opportunities in underserved markets and technology-driven efficiency improvements offsetting cyclical risks. Execution on integration of acquisitions will be pivotal to sustaining competitive advantages.

Sources

Company 10-K, investor filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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