investorscraft@gmail.com

Intrinsic ValueSysco Corporation (SYY)

Previous Close$73.10
Intrinsic Value
Upside potential
Previous Close
$73.10

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

Sysco Corporation operates as a global leader in the foodservice distribution industry, serving restaurants, healthcare facilities, educational institutions, and hospitality providers. The company generates revenue primarily through the wholesale distribution of food products, including fresh and frozen meats, dairy, produce, and beverages, alongside ancillary services like equipment sales and supply chain solutions. Sysco’s scale and extensive logistics network enable it to serve over 700,000 customer locations across 90 countries, reinforcing its dominance in a highly fragmented market. The company differentiates itself through a diversified supplier base, technology-driven inventory management, and value-added services such as menu planning and culinary support. Despite competitive pressures from regional distributors and direct sourcing trends, Sysco maintains a strong market position due to its operational efficiency, broad product portfolio, and ability to cater to diverse customer needs. Its strategic acquisitions, such as the recent expansion in Europe, further solidify its global footprint and growth potential in emerging markets.

Revenue Profitability And Efficiency

Sysco reported revenue of $78.8 billion for FY 2024, reflecting steady demand in the foodservice sector. Net income stood at $1.96 billion, with diluted EPS of $3.89, indicating resilient profitability despite inflationary pressures. Operating cash flow of $2.99 billion underscores efficient working capital management, while capital expenditures of $832 million highlight ongoing investments in logistics and technology to sustain competitive advantages.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to maintain margins through cost controls and pricing strategies. Sysco’s capital efficiency is evident in its disciplined approach to reinvestment, balancing growth initiatives like fleet modernization with shareholder returns. Free cash flow generation remains robust, enabling debt reduction and dividend payments.

Balance Sheet And Financial Health

Sysco’s balance sheet shows $696 million in cash and equivalents against total debt of $12.95 billion, reflecting a manageable leverage profile. The company’s liquidity position is adequate, with strong operating cash flow coverage of interest and maturities. Financial health is further supported by consistent EBITDA generation, providing flexibility for strategic investments.

Growth Trends And Dividend Policy

Sysco has demonstrated steady growth, driven by market share gains and acquisitions. The company’s dividend policy is shareholder-friendly, with a $2.01 per share annual payout, reflecting a commitment to returning capital. Future growth may hinge on international expansion and operational efficiency improvements in a challenging cost environment.

Valuation And Market Expectations

The market values Sysco as a stable player in the defensive food distribution sector. Current valuation multiples reflect expectations of moderate growth, with investors prioritizing cash flow stability and dividend reliability. Sysco’s ability to navigate supply chain disruptions and inflation will be critical to sustaining investor confidence.

Strategic Advantages And Outlook

Sysco’s strategic advantages include its vast distribution network, supplier relationships, and scale-driven cost efficiencies. The outlook remains positive, with opportunities in digital transformation and sustainability initiatives. However, macroeconomic volatility and competitive pressures pose risks. The company’s focus on innovation and customer-centric solutions positions it well for long-term resilience.

Sources

10-K filing, investor presentations

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