Discounted Cash Flow
Hormel Foods Corp. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $9.5b | $890.1m | $737.3m | 9.3% | $1.68 |
| 2017 | $9.2b (-3.7%) | $846.7m (-4.9%) | $788.9m (7.0%) | 9.2% (-1.2%) | $1.60 (-4.8%) |
| 2018 | $9.5b (4.1%) | $1.0b (19.5%) | $852.1m (8.0%) | 10.6% (14.8%) | $1.91 (19.4%) |
| 2019 | $9.5b (-0.5%) | $978.8m (-3.3%) | $629.2m (-26.2%) | 10.3% (-2.8%) | $1.83 (-4.2%) |
| 2020 | $9.6b (1.2%) | $908.1m (-7.2%) | $760.5m (20.9%) | 9.5% (-8.3%) | $1.69 (-7.7%) |
| 2021 | $11.4b (18.5%) | $908.8m (0.1%) | $769.5m (1.2%) | 8.0% (-15.5%) | $1.68 (-0.6%) |
| 2022 | $12.5b (9.4%) | $1000.0m (10.0%) | $856.1m (11.2%) | 8.0% (0.6%) | $1.84 (9.5%) |
| 2023 | $12.1b (-2.8%) | $793.6m (-20.6%) | $777.6m (-9.2%) | 6.6% (-18.4%) | $1.45 (-21.2%) |
| 2024 | $11.9b (-1.6%) | $805.0m (1.4%) | $1.0b (29.9%) | 6.8% (3.1%) | $1.47 (1.4%) |
| 2025 | $12.1b (1.6%) | $478.2m (-40.6%) | $534.3m (-47.1%) | 4.0% (-41.5%) | $0.87 (-40.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.