investorscraft@gmail.com

Intrinsic ValueVital Farms, Inc. (VITL)

Previous Close$28.45
Intrinsic Value
Upside potential
Previous Close
$28.45

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

Vital Farms, Inc. operates in the ethical food production sector, specializing in pasture-raised eggs, butter, and other dairy products. The company differentiates itself through a commitment to humane farming practices, sustainability, and transparency, appealing to health-conscious and environmentally aware consumers. Its vertically integrated supply chain ensures quality control from farm to table, reinforcing its premium brand positioning in the competitive grocery and specialty food markets. Vital Farms has carved a niche by aligning with the growing consumer demand for ethically sourced, high-quality food products, leveraging partnerships with major retailers to expand its distribution footprint. The company’s focus on regenerative agriculture and animal welfare not only enhances its brand equity but also mitigates risks associated with industrial farming practices, positioning it as a leader in the sustainable food movement.

Revenue Profitability And Efficiency

Vital Farms reported revenue of $606.3 million for FY 2024, with net income of $53.4 million, reflecting a net margin of approximately 8.8%. The company generated $64.8 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $28.6 million, indicating disciplined reinvestment in operations. These metrics underscore the company’s ability to maintain profitability while scaling its ethical food production model.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.18, highlighting the company’s earnings power amid rising demand for sustainable food products. Vital Farms’ capital efficiency is evident in its ability to generate positive operating cash flow while managing moderate capital expenditures. The absence of significant debt and a strong cash position further enhance its ability to fund growth initiatives without overleveraging.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with $150.6 million in cash and equivalents and only $18.7 million in total debt, reflecting a conservative financial structure. This liquidity position provides flexibility for strategic investments or potential acquisitions. The low debt-to-equity ratio underscores Vital Farms’ financial stability and capacity to navigate market fluctuations.

Growth Trends And Dividend Policy

Vital Farms has demonstrated consistent revenue growth, driven by expanding distribution channels and consumer preference for ethical food products. The company does not currently pay dividends, opting instead to reinvest earnings into growth initiatives, including product line expansions and supply chain enhancements. This strategy aligns with its long-term vision of scaling its sustainable agriculture model.

Valuation And Market Expectations

The market values Vital Farms as a growth-oriented player in the ethical food sector, with its premium positioning justifying higher multiples relative to conventional food producers. Investor expectations are anchored on the company’s ability to sustain its growth trajectory while maintaining profitability and brand integrity in a competitive landscape.

Strategic Advantages And Outlook

Vital Farms’ strategic advantages lie in its strong brand equity, sustainable practices, and vertically integrated supply chain. The outlook remains positive, supported by secular trends favoring ethical consumption. However, the company must navigate challenges such as input cost volatility and competitive pressures to sustain its growth momentum and market leadership in the pasture-raised food category.

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