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 19,433 - -
Change - -12.07% -27.74% 19.21% -9.23% 0.8% - -
Enterprise Value (EV) 1 34,882 31,945 26,735 29,299 26,880 26,371 25,772 25,204
Change - -8.42% -16.31% 9.59% -8.26% -1.89% -2.27% -2.2%
P/E 9.22x 7.69x -26.8x 26.5x 40.7x 23.3x 13.1x 10.4x
PBR 1.58x 1.26x 0.98x 1.15x 1.05x 1.07x 1.05x 1.02x
PEG - 1.11x 0x -0x -1x 0.3x 0.2x 0.4x
Capitalization / Revenue 0.6x 0.46x 0.34x 0.4x 0.35x 0.35x 0.35x 0.35x
EV / Revenue 0.74x 0.6x 0.51x 0.55x 0.49x 0.47x 0.46x 0.45x
EV / EBITDA 6.33x 5.66x 12.4x 9.39x 7.4x 7.82x 7.35x 6.58x
EV / EBIT 8.13x 7.24x 28.7x 16.1x 11.8x 13.3x 11.9x 9.88x
EV / FCF 13.3x 39.9x -143x 20.1x 22.8x 15.1x 15x -
FCF Yield 7.54% 2.5% -0.7% 4.98% 4.38% 6.6% 6.66% -
Dividend per Share 2 1.805 1.855 1.94 1.97 2.01 2.028 2.093 2.137
Rate of return 2.35% 2.71% 3.87% 3.3% 3.71% 3.66% 3.78% 3.86%
EPS 2 8.34 8.92 -1.87 2.25 1.33 2.372 4.226 5.334
Distribution rate 21.6% 20.8% -104% 87.6% 151% 85.5% 49.5% 40.1%
Net sales 1 47,049 53,282 52,881 53,309 54,441 56,184 55,546 56,244
EBITDA 1 5,508 5,640 2,149 3,120 3,632 3,372 3,507 3,831
EBIT 1 4,288 4,414 933 1,820 2,287 1,990 2,162 2,552
Net income 1 3,047 3,238 -648 800 474 807.3 1,443 1,803
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 55.38 55.38 55.38
Nbr of stocks (in thousands) 364,826 359,627 355,560 355,830 355,769 350,902 - -
Announcement Date 11/15/21 11/14/22 11/13/23 11/12/24 11/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.35x0.47x7.82x3.66% 19.43B
21.85x2.94x14.66x3.78% 259B
19.91x2.54x15.13x3.22% 81.67B
16.51x1.7x9.68x3.83% 44.1B
14.88x0.53x9.54x2.59% 38.78B
20.52x3.13x12.72x3.41% 34.07B
35.8x3.09x18.03x1.04% 31.57B
25.73x5.34x17.01x3.26% 29.28B
-8.4x1.84x9.17x6.73% 28.26B
17.49x1.68x11.88x4.88% 26.58B
Average 18.76x 2.33x 12.56x 3.64% 59.29B
Weighted average by Cap. 20.00x 2.58x 13.59x 3.62%

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.