investorscraft@gmail.com

Intrinsic ValueUS Foods Holding Corp. (USFD)

Previous Close$83.62
Intrinsic Value
Upside potential
Previous Close
$83.62

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

US Foods Holding Corp. operates as a leading foodservice distributor in the United States, serving restaurants, healthcare facilities, hospitality providers, and other foodservice operators. The company generates revenue primarily through the wholesale distribution of fresh, frozen, and dry food products, complemented by value-added services such as menu planning, logistics, and supply chain solutions. Its extensive network of distribution centers and strong vendor relationships enable efficient delivery to a diverse customer base. US Foods competes in a fragmented industry dominated by regional and national players, positioning itself as a top-tier provider through scale, operational efficiency, and technology-driven solutions. The company differentiates itself with proprietary brands, culinary expertise, and data analytics to enhance customer retention and market penetration. Its focus on independent restaurants and emerging chains provides a competitive edge in a sector where customization and reliability are critical.

Revenue Profitability And Efficiency

US Foods reported revenue of $37.9 billion for FY 2024, reflecting its scale in the foodservice distribution sector. Net income stood at $494 million, with diluted EPS of $2.02, indicating steady profitability. Operating cash flow of $1.17 billion underscores efficient working capital management, while capital expenditures of $341 million highlight ongoing investments in logistics and technology to sustain competitive advantages.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its broad customer base and operational leverage. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, enabling debt servicing and reinvestment. However, the absence of dividends suggests a focus on retaining earnings for growth initiatives and balance sheet optimization.

Balance Sheet And Financial Health

US Foods maintains a leveraged balance sheet with total debt of $5.43 billion and cash equivalents of $59 million. The debt level reflects strategic investments in growth and infrastructure, though it necessitates careful liquidity management. The company’s ability to generate consistent cash flow provides a buffer against financial strain, but its leverage ratio warrants monitoring in volatile market conditions.

Growth Trends And Dividend Policy

Growth is driven by market share gains, operational improvements, and strategic acquisitions. The company does not pay dividends, opting instead to reinvest cash flow into expansion and debt reduction. This aligns with its focus on long-term value creation, particularly in enhancing distribution capabilities and technological advancements to serve evolving customer needs.

Valuation And Market Expectations

The market values US Foods based on its leadership position and growth potential in the foodservice sector. Current earnings multiples reflect expectations of sustained profitability and market share expansion, though competitive pressures and macroeconomic factors could influence future valuations. Investor sentiment is likely tied to execution on efficiency initiatives and top-line growth.

Strategic Advantages And Outlook

US Foods benefits from scale, a diversified customer base, and technological investments that enhance supply chain resilience. The outlook remains positive, supported by industry tailwinds such as recovery in foodservice demand and operational efficiencies. However, challenges include margin pressures from inflation and competitive intensity, requiring continued focus on cost management and innovation.

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