TSN
Tyson Foods Inc
Price:  
53.20 
USD
Volume:  
3,250,220.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Tyson Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Tyson Foods Inc (TSN) is 220.91 USD. This Tyson valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.20 USD, the upside of Tyson Foods Inc is %.

The range of the Intrinsic Value is 112.92 - 1,255.73 USD

53.20 USD
Stock Price
220.91 USD
Intrinsic Value
Intrinsic Value Details

Tyson Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.92 - 1,255.73 220.91 315.2%
DCF (Growth 10y) 159.12 - 1,594.44 295.65 455.7%
DCF (EBITDA 5y) 113.68 - 136.34 124.53 134.1%
DCF (EBITDA 10y) 154.14 - 204.39 177.44 233.5%
Fair Value -12.02 - -12.02 -12.02 -122.60%
P/E (37.57) - 14.98 (14.18) -126.7%
EV/EBITDA 33.65 - 50.85 40.95 -23.0%
EPV 69.48 - 120.03 94.76 78.1%
DDM - Stable (31.45) - (150.86) (91.16) -271.3%
DDM - Multi 108.94 - 408.10 172.21 223.7%

Tyson Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,957.82
Beta 0.61
Outstanding shares (mil) 356.35
Enterprise Value (mil) 27,151.82
Market risk premium 4.60%
Cost of Equity 6.89%
Cost of Debt 7.01%
WACC 6.44%