As of 2025-09-16, the Intrinsic Value of Hormel Foods Corp (HRL) is 30.41 USD. This HRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.73 USD, the upside of Hormel Foods Corp is 23.00%.
The range of the Intrinsic Value is 20.63 - 55.43 USD
Based on its market price of 24.73 USD and our intrinsic valuation, Hormel Foods Corp (HRL) is undervalued by 23.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.63 - 55.43 | 30.41 | 23.0% |
| DCF (Growth 10y) | 23.26 - 56.98 | 32.79 | 32.6% |
| DCF (EBITDA 5y) | 18.15 - 27.27 | 22.24 | -10.1% |
| DCF (EBITDA 10y) | 20.97 - 30.88 | 25.35 | 2.5% |
| Fair Value | 6.86 - 6.86 | 6.86 | -72.26% |
| P/E | 21.76 - 26.13 | 23.74 | -4.0% |
| EV/EBITDA | 15.03 - 24.78 | 20.52 | -17.0% |
| EPV | 18.19 - 24.75 | 21.47 | -13.2% |
| DDM - Stable | 14.77 - 45.62 | 30.19 | 22.1% |
| DDM - Multi | 22.67 - 50.41 | 30.84 | 24.7% |
| Market Cap (mil) | 13,598.78 |
| Beta | 0.13 |
| Outstanding shares (mil) | 549.89 |
| Enterprise Value (mil) | 15,856.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.61% |
| Cost of Debt | 4.25% |
| WACC | 6.05% |