As of 2024-12-12, the Intrinsic Value of Hormel Foods Corp (HRL) is
35.68 USD. This HRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.13 USD, the upside of Hormel Foods Corp is
7.70%.
The range of the Intrinsic Value is 23.20 - 73.25 USD
35.68 USD
Intrinsic Value
HRL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.20 - 73.25 |
35.68 |
7.7% |
| DCF (Growth 10y) |
26.55 - 76.42 |
39.05 |
17.9% |
| DCF (EBITDA 5y) |
20.19 - 26.20 |
23.37 |
-29.5% |
| DCF (EBITDA 10y) |
23.41 - 30.80 |
27.14 |
-18.1% |
| Fair Value |
7.12 - 7.12 |
7.12 |
-78.51% |
| P/E |
31.96 - 35.17 |
32.74 |
-1.2% |
| EV/EBITDA |
17.05 - 31.02 |
24.51 |
-26.0% |
| EPV |
20.73 - 28.63 |
24.68 |
-25.5% |
| DDM - Stable |
17.40 - 63.54 |
40.47 |
22.2% |
| DDM - Multi |
24.47 - 64.53 |
34.92 |
5.4% |
HRL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,167.17 |
| Beta |
0.10 |
| Outstanding shares (mil) |
548.36 |
| Enterprise Value (mil) |
20,489.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.87% |
| Cost of Debt |
4.25% |
| WACC |
5.49% |