Company Valuation: Hormel Foods Corporation

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,890 24,994 17,509 17,032 13,106 11,145 - -
Change - 9.19% -29.95% -2.72% -23.05% -14.97% - -
Enterprise Value (EV) 1 25,580 27,447 20,065 19,124 15,260 13,256 13,257 13,085
Change - 7.3% -26.89% -4.69% -20.2% -13.13% 0.01% -1.3%
P/E 25.4x 25.1x 22.1x 21.1x 27.4x 16x 12.8x 12.4x
PBR 3.15x 3.32x 2.27x 2.13x 1.66x 1.41x 1.43x 1.42x
PEG - 2.6x -1.1x 15.3x -0.7x 0.4x 0.5x 3.67x
Capitalization / Revenue 2.01x 2.01x 1.45x 1.43x 1.08x 0.92x 0.89x 0.88x
EV / Revenue 2.25x 2.2x 1.66x 1.6x 1.26x 1.09x 1.06x 1.03x
EV / EBITDA 18.3x 17.4x 13.9x 13.6x 11.9x 9.67x 9.21x 8.76x
EV / EBIT 21.9x 20.9x 16.9x 16.7x 15x 12.5x 11.5x 10.9x
EV / FCF 33.2x 32.1x 25.8x 18.9x 28.6x 17.8x 14.4x 13.6x
FCF Yield 3.01% 3.12% 3.88% 5.28% 3.5% 5.63% 6.93% 7.37%
Dividend per Share 2 0.98 1.04 1.1 1.13 1.16 1.169 1.197 1.244
Rate of return 2.32% 2.27% 3.43% 3.64% 4.87% 5.77% 5.91% 6.14%
EPS 2 1.66 1.82 1.45 1.47 0.87 1.267 1.577 1.63
Distribution rate 59% 57.1% 75.9% 76.9% 133% 92.3% 75.9% 76.3%
Net sales 1 11,386 12,459 12,110 11,921 12,106 12,151 12,480 12,715
EBITDA 1 1,394 1,575 1,438 1,404 1,282 1,371 1,440 1,494
EBIT 1 1,166 1,313 1,185 1,146 1,019 1,059 1,152 1,199
Net income 1 908.8 1,000 793.6 805 478.2 608.4 872.2 909.5
Net Debt 1 2,689 2,453 2,556 2,092 2,154 2,111 2,112 1,940
Reference price 2 42.19 45.76 32.04 31.06 23.83 20.25 20.25 20.25
Nbr of stocks (in thousands) 542,557 546,198 546,481 548,364 549,998 550,351 - -
Announcement Date 12/9/21 11/30/22 11/29/23 12/4/24 12/4/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.66x2.7x13.49x4.2% 232B
18.1x2.36x14.09x3.54% 74.27B
15.92x1.67x9.48x3.97% 42.8B
14.9x0.53x9.56x2.59% 38.77B
19.39x2.97x12.07x3.6% 32.19B
35.68x3.08x17.97x1.04% 31.54B
25.03x5.24x16.69x3.35% 28.38B
-7.82x1.76x8.76x7.23% 26.31B
Average 17.61x 2.54x 12.77x 3.69% 63.28B
Weighted average by Cap. 18.60x 2.53x 13.06x 3.83%

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. HRL Stock
  4. HRL Stock
  5. Valuation Hormel Foods Corporation