Discounted Cash Flow
Pilgrims Pride Corp.
—
—
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 | $7.9b | $440.5m | $483.0m | 5.6% | $1.74 |
| 2017 | $10.8b (35.8%) | $694.6m (57.7%) | $461.4m (-4.5%) | 6.5% (16.1%) | $2.79 (60.3%) |
| 2018 | $10.9b (1.6%) | $247.9m (-64.3%) | $143.0m (-69.0%) | 2.3% (-64.9%) | $1.00 (-64.2%) |
| 2019 | $11.4b (4.3%) | $455.9m (83.9%) | $318.4m (122.7%) | 4.0% (76.3%) | $1.83 (83.0%) |
| 2020 | $12.1b (6.0%) | $94.8m (-79.2%) | $369.5m (16.0%) | 0.8% (-80.4%) | $0.39 (-78.7%) |
| 2021 | $14.8b (22.2%) | $31.0m (-67.3%) | $-55.2m (-114.9%) | 0.2% (-73.2%) | $0.13 (-66.7%) |
| 2022 | $17.5b (18.2%) | $745.9m (2306.2%) | $182.8m (431.0%) | 4.3% (1935.6%) | $3.11 (2292.3%) |
| 2023 | $17.4b (-0.6%) | $321.6m (-56.9%) | $120.1m (-34.3%) | 1.9% (-56.6%) | $1.36 (-56.3%) |
| 2024 | $17.9b (3.0%) | $1.1b (237.9%) | $1.5b (1175.5%) | 6.1% (228.1%) | $4.58 (236.8%) |
| 2025 | $18.5b (3.5%) | $1.1b (-0.4%) | $653.1m (-57.4%) | 5.9% (-3.7%) | $4.56 (-0.4%) |
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.