Company Valuation: Tyson Foods, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28,041 24,656 17,817 21,239 19,279 20,364 - -
Change - -12.07% -27.74% 19.21% -9.23% 5.63% - -
Enterprise Value (EV) 1 34,882 31,945 26,735 29,299 26,880 27,684 26,880 25,606
Change - -8.42% -16.31% 9.59% -8.26% 2.99% -2.9% -4.74%
P/E 9.22x 7.69x -26.8x 26.5x 40.7x 18.1x 12.9x 10.1x
PBR 1.58x 1.26x 0.98x 1.15x 1.05x 1.11x 1.09x 1.05x
PEG - 1.11x 0x -0x -1x 0x 0.3x 0.4x
Capitalization / Revenue 0.6x 0.46x 0.34x 0.4x 0.35x 0.36x 0.36x 0.35x
EV / Revenue 0.74x 0.6x 0.51x 0.55x 0.49x 0.49x 0.47x 0.44x
EV / EBITDA 6.33x 5.66x 12.4x 9.39x 7.4x 7.72x 7.22x 6.37x
EV / EBIT 8.13x 7.24x 28.7x 16.1x 11.8x 12.3x 11x 9.03x
EV / FCF 13.3x 39.9x -143x 20.1x 22.8x 21.6x 16.6x 16.6x
FCF Yield 7.54% 2.5% -0.7% 4.98% 4.38% 4.64% 6.02% 6.03%
Dividend per Share 2 1.805 1.855 1.94 1.97 2.01 2.03 2.092 2.151
Rate of return 2.35% 2.71% 3.87% 3.3% 3.71% 3.51% 3.62% 3.72%
EPS 2 8.34 8.92 -1.87 2.25 1.33 3.201 4.476 5.742
Distribution rate 21.6% 20.8% -104% 87.6% 151% 63.4% 46.7% 37.5%
Net sales 1 47,049 53,282 52,881 53,309 54,441 56,767 57,139 57,992
EBITDA 1 5,508 5,640 2,149 3,120 3,632 3,587 3,724 4,018
EBIT 1 4,288 4,414 933 1,820 2,287 2,254 2,445 2,835
Net income 1 3,047 3,238 -648 800 474 1,131 1,576 2,029
Net Debt 1 6,841 7,289 8,918 8,060 7,601 7,320 6,517 5,242
Reference price 2 76.86 68.56 50.11 59.69 54.19 57.83 57.83 57.83
Nbr of stocks (in thousands) 364,826 359,627 355,560 355,830 355,769 352,129 - -
Announcement Date 15/11/21 14/11/22 13/11/23 12/11/24 10/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.06x0.49x7.72x3.51% 20.36B
16.89x1.27x11.32x4.73% 13.61B
7.89x0.43x3.65x7.41% 12.99B
9.23x0.33x5.38x7.64% 12.75B
15.07x1.37x10.12x5.82% 11.94B
9.27x0.63x5.74x4.44% 9.71B
9.52x0.48x5.82x7.19% 6.72B
12.04x0.47x4.99x1.78% 4.64B
26.79x0.4x5.16x0.5% 4.26B
17.54x1.09x8.6x2.71% 2.89B
Average 14.23x 0.70x 6.85x 4.57% 9.99B
Weighted average by Cap. 13.74x 0.70x 7.14x 5.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TSN Stock
  4. Valuation Tyson Foods, Inc.