As of 2024-07-27, the Intrinsic Value of Tyson Foods Inc (TSN) is
261.75 USD. This Tyson valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.01 USD, the upside of Tyson Foods Inc is
%.
The range of the Intrinsic Value is 138.88 - 1,252.08 USD
261.75 USD
Intrinsic Value
Tyson Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
138.88 - 1,252.08 |
261.75 |
329.0% |
| DCF (Growth 10y) |
204.86 - 1,661.42 |
366.41 |
500.6% |
| DCF (EBITDA 5y) |
118.99 - 146.81 |
128.22 |
110.2% |
| DCF (EBITDA 10y) |
171.40 - 222.34 |
190.53 |
212.3% |
| Fair Value |
-8.64 - -8.64 |
-8.64 |
-114.16% |
| P/E |
(33.89) - 15.78 |
(10.48) |
-117.2% |
| EV/EBITDA |
38.80 - 57.11 |
45.56 |
-25.3% |
| EPV |
79.44 - 118.58 |
99.01 |
62.3% |
| DDM - Stable |
(24.81) - (116.42) |
(70.62) |
-215.7% |
| DDM - Multi |
127.68 - 462.08 |
199.65 |
227.2% |
Tyson Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,720.78 |
| Beta |
0.23 |
| Outstanding shares (mil) |
356.02 |
| Enterprise Value (mil) |
30,498.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.60% |
| Cost of Debt |
5.89% |
| WACC |
6.00% |