SYY
Sysco Corp
Price:  
76.71 
USD
Volume:  
2,760,164.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Sysco Intrinsic Value

30.30 %
Upside

What is the intrinsic value of Sysco?

As of 2025-07-08, the Intrinsic Value of Sysco Corp (SYY) is 99.95 USD. This Sysco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.71 USD, the upside of Sysco Corp is 30.30%.

The range of the Intrinsic Value is 63.03 - 202.01 USD

Is Sysco undervalued or overvalued?

Based on its market price of 76.71 USD and our intrinsic valuation, Sysco Corp (SYY) is undervalued by 30.30%.

76.71 USD
Stock Price
99.95 USD
Intrinsic Value
Intrinsic Value Details

Sysco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.03 - 202.01 99.95 30.3%
DCF (Growth 10y) 74.83 - 215.69 112.49 46.6%
DCF (EBITDA 5y) 40.33 - 69.30 52.51 -31.6%
DCF (EBITDA 10y) 54.98 - 88.86 69.13 -9.9%
Fair Value 98.44 - 98.44 98.44 28.32%
P/E 57.75 - 117.10 76.71 -0.0%
EV/EBITDA 22.14 - 60.35 39.75 -48.2%
EPV 242.52 - 323.41 282.97 268.9%
DDM - Stable 37.40 - 121.72 79.56 3.7%
DDM - Multi 50.46 - 121.22 70.53 -8.1%

Sysco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 37,185.17
Beta 0.15
Outstanding shares (mil) 484.75
Enterprise Value (mil) 49,124.17
Market risk premium 4.60%
Cost of Equity 8.14%
Cost of Debt 5.13%
WACC 7.13%