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