TSN
Tyson Foods Inc
Price:  
55.65 
USD
Volume:  
2,677,140.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Tyson Intrinsic Value

10.80 %
Upside

What is the intrinsic value of Tyson?

As of 2025-05-16, the Intrinsic Value of Tyson Foods Inc (TSN) is 61.67 USD. This Tyson valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.65 USD, the upside of Tyson Foods Inc is 10.80%.

The range of the Intrinsic Value is 35.07 - 144.36 USD

Is Tyson undervalued or overvalued?

Based on its market price of 55.65 USD and our intrinsic valuation, Tyson Foods Inc (TSN) is undervalued by 10.80%.

55.65 USD
Stock Price
61.67 USD
Intrinsic Value
Intrinsic Value Details

Tyson Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.07 - 144.36 61.67 10.8%
DCF (Growth 10y) 41.61 - 149.66 68.05 22.3%
DCF (EBITDA 5y) 49.46 - 62.63 56.31 1.2%
DCF (EBITDA 10y) 52.95 - 69.74 61.35 10.2%
Fair Value 64.15 - 64.15 64.15 15.28%
P/E 42.91 - 53.84 49.43 -11.2%
EV/EBITDA 46.88 - 93.93 64.70 16.3%
EPV 52.60 - 74.83 63.71 14.5%
DDM - Stable 31.23 - 102.86 67.04 20.5%
DDM - Multi 39.47 - 93.70 54.73 -1.7%

Tyson Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,821.97
Beta -0.00
Outstanding shares (mil) 356.19
Enterprise Value (mil) 27,897.97
Market risk premium 4.60%
Cost of Equity 6.00%
Cost of Debt 4.89%
WACC 5.27%