investorscraft@gmail.com

Intrinsic Value of The Scotts Miracle-Gro Company (SMG)

Previous Close$73.35
Intrinsic Value
Upside potential
Previous Close
$73.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-9.5NaN
Revenue, $3551NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3726NaN
Operating income, $m-174NaN
EBITDA, $m-69NaN
Interest expense (income), $mNaN
Earnings before tax, $m-453NaN
Tax expense, $m-73NaN
Net income, $m-380NaN

BALANCE SHEET

Cash and short-term investments, $m87NaN
Total assets, $m4297NaN
Adjusted assets (=assets-cash), $m4210NaN
Average production assets, $m1689NaN
Working capital, $m1018NaN
Total debt, $m2971NaN
Total liabilities, $m4149NaN
Total equity, $m148NaN
Debt-to-equity ratio20.112NaN
Adjusted equity ratio0.049NaN

CASH FLOW

Net income, $m-380NaN
Depreciation, amort., depletion, $m105NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-129NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-50NaN
Free cash flow, $m-79NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1018
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount