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 20,015 - -
Change - -12.07% -27.74% 19.21% -9.23% 3.82% - -
Enterprise Value (EV) 1 34,882 31,945 26,735 29,299 26,880 26,953 26,354 25,786
Change - -8.42% -16.31% 9.59% -8.26% 0.27% -2.22% -2.16%
P/E 9.22x 7.69x -26.8x 26.5x 40.7x 26.6x 14.1x 11.2x
PBR 1.58x 1.26x 0.98x 1.15x 1.05x 1.1x 1.08x 1.05x
PEG - 1.11x 0x -0x -1x 0.4x 0.2x 0.4x
Capitalization / Revenue 0.6x 0.46x 0.34x 0.4x 0.35x 0.36x 0.36x 0.36x
EV / Revenue 0.74x 0.6x 0.51x 0.55x 0.49x 0.48x 0.48x 0.46x
EV / EBITDA 6.33x 5.66x 12.4x 9.39x 7.4x 8.06x 7.63x 6.77x
EV / EBIT 8.13x 7.24x 28.7x 16.1x 11.8x 13.5x 12.5x 10.5x
EV / FCF 13.3x 39.9x -143x 20.1x 22.8x 17.2x 16x 16x
FCF Yield 7.54% 2.5% -0.7% 4.98% 4.38% 5.82% 6.24% 6.23%
Dividend per Share 2 1.805 1.855 1.94 1.97 2.01 2.028 2.093 2.139
Rate of return 2.35% 2.71% 3.87% 3.3% 3.71% 3.56% 3.67% 3.75%
EPS 2 8.34 8.92 -1.87 2.25 1.33 2.148 4.051 5.074
Distribution rate 21.6% 20.8% -104% 87.6% 151% 94.4% 51.7% 42.2%
Net sales 1 47,049 53,282 52,881 53,309 54,441 56,241 55,444 56,101
EBITDA 1 5,508 5,640 2,149 3,120 3,632 3,343 3,454 3,807
EBIT 1 4,288 4,414 933 1,820 2,287 1,991 2,101 2,464
Net income 1 3,047 3,238 -648 800 474 721.4 1,381 1,707
Net Debt 1 6,841 7,289 8,918 8,060 7,601 6,938 6,339 5,771
Reference price 2 76.86 68.56 50.11 59.69 54.19 57.04 57.04 57.04
Nbr of stocks (in thousands) 364,826 359,627 355,560 355,830 355,769 350,902 - -
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.($)
26.56x0.48x8.06x3.56% 20.02B
22.13x2.98x14.67x3.71% 264B
19.78x2.56x15.2x3.15% 82.2B
17.61x1.81x10.32x3.57% 47.06B
14.23x0.51x9.17x2.72% 37.07B
19.19x3.04x12.2x3.47% 33.28B
35.04x3.03x17.67x1.06% 31.02B
27.06x5.75x18.99x2.96% 30B
-8.58x1.86x9.3x6.59% 28.86B
Average 19.22x 2.45x 12.84x 3.42% 63.77B
Weighted average by Cap. 20.31x 2.67x 13.78x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tyson Foods, Inc.

Historical PBR trend

Valuation ratios - PBR - Tyson Foods, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tyson Foods, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tyson Foods, Inc.


Year-on-year evolution of the Yield

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