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 18,408 - -
Change - -12.07% -27.74% 19.21% -9.23% -4.52% - -
Enterprise Value (EV) 1 34,882 31,945 26,735 29,299 26,880 25,587 25,011 24,208
Change - -8.42% -16.31% 9.59% -8.26% -4.81% -2.25% -3.21%
P/E 9.22x 7.69x -26.8x 26.5x 40.7x 19.2x 11.6x 9.66x
PBR 1.58x 1.26x 0.98x 1.15x 1.05x 1.02x 1x 0.96x
PEG - 1.11x 0x -0x -1x 0x 0.2x 0.5x
Capitalization / Revenue 0.6x 0.46x 0.34x 0.4x 0.35x 0.33x 0.33x 0.32x
EV / Revenue 0.74x 0.6x 0.51x 0.55x 0.49x 0.45x 0.45x 0.42x
EV / EBITDA 6.33x 5.66x 12.4x 9.39x 7.4x 7.4x 6.93x 6.21x
EV / EBIT 8.13x 7.24x 28.7x 16.1x 11.8x 12.3x 10.9x 9.09x
EV / FCF 13.3x 39.9x -143x 20.1x 22.8x 16.4x 15.2x -
FCF Yield 7.54% 2.5% -0.7% 4.98% 4.38% 6.1% 6.6% -
Dividend per Share 2 1.805 1.855 1.94 1.97 2.01 2.028 2.092 2.137
Rate of return 2.35% 2.71% 3.87% 3.3% 3.71% 3.87% 3.99% 4.07%
EPS 2 8.34 8.92 -1.87 2.25 1.33 2.735 4.518 5.429
Distribution rate 21.6% 20.8% -104% 87.6% 151% 74.1% 46.3% 39.4%
Net sales 1 47,049 53,282 52,881 53,309 54,441 56,305 56,106 56,985
EBITDA 1 5,508 5,640 2,149 3,120 3,632 3,458 3,609 3,897
EBIT 1 4,288 4,414 933 1,820 2,287 2,077 2,295 2,663
Net income 1 3,047 3,238 -648 800 474 932.8 1,535 1,830
Net Debt 1 6,841 7,289 8,918 8,060 7,601 7,178 6,603 5,799
Reference price 2 76.86 68.56 50.11 59.69 54.19 52.46 52.46 52.46
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.($)
19.18x0.45x7.4x3.87% 18.41B
13.43x0.34x5.78x7.41% 13.52B
15.99x1.46x10.61x6.05% 12.28B
7.08x0.38x3.39x8.67% 11.18B
15.89x1.11x9.89x5.61% 11.47B
8.8x0.54x5.21x5.69% 8.11B
16.94x0.52x6.94x-.--% 7.13B
27.05x0.42x5.42x0.8% 4.59B
11.36x0.44x4.67x1.89% 4.44B
Average 15.08x 0.63x 6.59x 4.44% 10.12B
Weighted average by Cap. 14.91x 0.66x 6.95x 5.1%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!