US · SYY
Sysco Corporation
- Sector
- Consumer Defensive · Food Distribution
- Headquarters
- Houston, TX 77077-2099
- Website
- sysco.com
Price · as of 2025-06-28
$74.05
Market cap 43.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.65 | -30.25% |
| Intrinsic Value(DCF) | $32.53 | -56.07% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $41.91 | -43.4% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.77 | $21.71 | $0.00 | $0.00 | $26.49 |
| 2012 | $21.14 | $13.60 | $0.00 | $0.00 | $29.75 |
| 2013 | $22.90 | $14.91 | $0.00 | $0.00 | $21.42 |
| 2014 | $28.53 | $21.95 | $0.00 | $0.00 | $20.22 |
| 2015 | $30.14 | $20.11 | $5.46 | $0.00 | $14.54 |
| 2016 | $39.03 | $31.59 | $3.56 | $0.00 | $18.86 |
| 2017 | $42.54 | $28.93 | $1.39 | $0.00 | $37.20 |
| 2018 | $61.46 | $35.38 | $0.00 | $0.00 | $37.95 |
| 2019 | $63.72 | $37.59 | $0.00 | $0.00 | $33.77 |
| 2020 | $52.12 | $27.79 | $0.00 | $0.00 | $0.00 |
| 2021 | $68.02 | $32.04 | $0.00 | $0.00 | $5.40 |
| 2022 | $76.28 | $41.45 | $2.25 | $0.00 | $107.68 |
| 2023 | $65.28 | $41.41 | $429.90 | $0.00 | $65.74 |
| 2024 | $75.42 | $48.30 | $428.06 | $0.00 | $44.40 |
| 2025 | $81.32 | $51.65 | $0.00 | $0.00 | $41.91 |
AI valuation
Our deep-learning model estimates Sysco Corporation's (SYY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.65
- Current price
- $74.05
- AI upside
- -30.25%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$32.53
-56.07% upside
Graham-Dodd
—
— upside
Graham Formula
$41.91
-43.4% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SYY | Sysco Corporation | $74.05 | 43.66B | -30% | -56% | — | -43% | 21.71 | 21.69 | 0.49 | 12.84 | — | -8.86 | 18.40% | 3.80% | 2.25% | 99.08% | 15.92% | 7.07% | 7.92 | 4.86 | 1.21 | 0.66 | 3.25 | -411.00% | 320.00% | -1743.00% | 4.49% | 0.27 | 12.13% | 2.52% | 54.70% | 5.67% | 17.20 | 29.82 | 0.65 | 5.15 |
| ABEV | Ambev S.A. | $3.16 | 49.35B | +87% | -48% | — | -59% | 16.60 | 2.93 | 2.92 | 9.03 | 188.80 | 7.28 | 47.86% | 22.68% | 17.57% | 16.62% | 22.70% | 9.98% | 0.06 | 21.09 | 0.96 | 0.67 | -0.49 | 879.00% | -135.00% | -698.00% | 7.72% | 0.54 | 27.35% | 7.95% | 132.00% | 8.70% | 12.11 | 12.20 | 2.75 | 3.80 |
| CCEP | Coca-Cola Europacific Par… | $110.43 | 49.6B | -36% | -57% | — | -72% | 22.59 | 5.38 | 2.10 | 15.10 | 68.88 | -4.59 | 34.87% | 12.87% | 9.29% | 22.86% | 10.99% | 6.12% | 1.43 | 8.79 | 0.80 | 0.50 | 2.97 | 3279.00% | -177.00% | -1419.00% | 4.62% | 0.35 | 10.76% | 2.11% | 47.70% | 4.50% | 20.29 | 26.90 | 2.61 | 2.50 |
| EL | The Estée Lauder Companie… | $109.47 | 39.52B | -31% | -65% | — | — | -28.05 | 8.22 | 2.22 | 198.43 | — | -15.66 | 73.89% | 6.70% | -7.93% | -24.69% | 8.66% | -5.45% | 2.44 | 2.37 | 1.30 | 0.82 | 33.77 | -39167.00% | -846.00% | -5350.00% | 2.11% | 0.23 | 6.06% | 1.94% | -54.50% | 2.05% | 39.98 | 57.16 | 2.68 | 2.99 |
| HSY | The Hershey Company | $236.28 | 47.91B | -42% | -59% | — | -77% | 54.30 | 10.34 | 4.10 | 36.19 | — | -57.44 | 33.27% | 12.12% | 7.55% | 18.89% | 11.12% | 6.62% | 1.17 | 6.83 | 1.19 | 0.55 | 3.09 | -6033.00% | 438.00% | -917.00% | 3.65% | 0.76 | 18.86% | 2.26% | 122.90% | 2.76% | 37.01 | 29.98 | 4.48 | 4.40 |
| K | Kellanova | $83.44 | 29.03B | -21% | -55% | — | -74% | 20.42 | 7.33 | 2.17 | 14.04 | 50.32 | -9.27 | 36.78% | 15.86% | 10.53% | 39.02% | 17.52% | 8.68% | 1.68 | 5.71 | 0.81 | 0.48 | 2.38 | 4058.00% | -284.00% | 1694.00% | 4.09% | 0.38 | 12.01% | 2.80% | 57.20% | 4.98% | 16.49 | 29.45 | 2.61 | 3.43 |
| KDP | Keurig Dr Pepper Inc. | $30.28 | 41.14B | +28% | -53% | — | -19% | 19.58 | 1.60 | 2.45 | 13.31 | 42.83 | -2.21 | 52.41% | 21.97% | 12.52% | 8.36% | 6.91% | 3.82% | 0.63 | 4.84 | 0.64 | 0.33 | 3.60 | 4571.00% | 816.00% | -912.00% | 3.70% | 0.24 | 3.69% | 3.07% | 60.10% | 7.14% | 15.30 | 37.09 | 3.36 | 1.41 |
| KMB | Kimberly-Clark Corporatio… | $111.44 | 36.99B | -22% | -61% | — | — | 17.84 | 24.34 | 2.12 | 13.85 | — | -88.30 | 35.61% | 14.46% | 11.74% | 174.98% | 24.20% | 12.13% | 4.77 | 9.72 | 0.75 | 0.36 | 2.09 | -1960.00% | -1417.00% | -3478.00% | 4.48% | 0.39 | 20.86% | 4.54% | 81.00% | 6.06% | 17.29 | 26.26 | 2.50 | 3.54 |
| KR | The Kroger Co. | $68.24 | 45.22B | -34% | -61% | -88% | -66% | 17.89 | 5.77 | 0.32 | 8.85 | 74.58 | 10.01 | 22.70% | 2.62% | 1.81% | 26.85% | 11.02% | 5.18% | 3.03 | 8.39 | 0.96 | 0.47 | 2.76 | 2399.00% | -194.00% | -3838.00% | 3.72% | 0.36 | 6.36% | 1.85% | 33.00% | 12.63% | 17.57 | 38.05 | 0.46 | 4.43 |
| KVUE | Kenvue Inc. | $19.12 | 36.63B | +85% | -56% | -77% | -76% | 24.63 | 3.36 | 2.39 | 14.88 | 60.47 | -4.87 | 58.13% | 17.88% | 9.72% | 14.39% | 11.19% | 5.58% | 0.79 | 7.13 | 0.96 | 0.18 | 2.54 | 4074.00% | -214.00% | 2899.00% | 4.76% | 0.37 | 9.69% | 0.00% | 0.00% | 0.52% | 16.15 | 25.36 | 2.89 | 2.20 |
| USFD | US Foods Holding Corp. | $96.61 | 21.54B | -26% | -61% | -91% | -63% | 32.04 | 5.03 | 0.55 | 15.43 | 70.35 | -9.55 | 17.41% | 3.37% | 1.71% | 15.30% | 9.91% | 4.87% | 1.40 | 4.36 | 1.16 | 0.64 | 3.34 | 4554.00% | 408.00% | 1513.00% | 4.43% | 0.38 | 9.50% | 0.00% | 0.00% | 4.51% | 20.79 | 28.83 | 0.70 | 4.67 |
About Sysco Corporation
Sysco Corporation, through its subsidiaries, engages in the marketing and distribution of various food and related products primarily to the foodservice or food-away-from-home industry in the United States, Canada, the United Kingdom, France, and internationally. It operates through U.S. Foodservice Operations, International Foodservice Operations, SYGMA, and Other segments. The company distributes frozen foods, such as meats, seafood, fully prepared entrées, fruits, vegetables, and desserts; canned and dry foods; fresh meats and seafood; dairy products; beverage products; imported specialties; and fresh produce. It also supplies various non-food items, including paper products comprising disposable napkins, plates, and cups; tableware consisting of China and silverware; cookware, which include pots, pans, and utensils; restaurant and kitchen equipment and supplies; and cleaning supplies. The company serves restaurants, hospitals and nursing homes, schools and colleges, hotels and motels, industrial caterers, and other foodservice venues. As of August 27, 2021, it operated 343 distribution facilities. Sysco Corporation was incorporated in 1969 and is headquartered in Houston, Texas.
- CEO
- Kevin Hourican
- Employees
- 76K
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.53 ÷ $74.05) − 1 = -56.07% (DCF, example).