Seaboard Corporation

Seaboard Corporation

SEBยทAMEX

$5.26K

-0.96%
IndustrialsConglomerates

Seaboard Corporation operates as an agribusiness and transportation company worldwide. It operates through six segments: Pork, Commodity Trading and Milling (CT&M), Marine, Sugar and Alcohol, Power, and Turkey. The Pork segment produces and sells fresh and frozen pork products to further processors, foodservice operators, grocery stores, and distributors; hogs; and biodiesel. The CT&M segment sources, transports, and markets wheat, corn, soybeans, soybean meal, and other commodities; and produces wheat flour, maize meal, manufactured feed, and oilseed crush commodities. The Marine segment provides cargo shipping services in the United States, as well as in 26 countries in the Caribbean, and Central and South America; dry, refrigerated, and specialized containers, as well as other related equipment; and operates a terminal and an off-port warehouse for cargo consolidation and temporary storage. As of December 31, 2021, this segment operated through a fleet of 20 chartered and 4 owned vessels. The Sugar and Alcohol segment produces and sells sugar and alcohol; and generates and sells energy through its 51-megawatt cogeneration power plant that is fueled by sugarcane by-products, natural gas, and other biomass. The Power segment operates as an independent power producer that generates electricity for the power grid in the Dominican Republic. The Turkey segment produces and processes organic turkey products to retail stores, foodservice outlets, and industrial entities, as well as exports products to Mexico and internationally. The company also processes and sells jalapeรฑo peppers. Seaboard Corporation was founded in 1918 and is headquartered in Merriam, Kansas.

At a Glance

Live Snapshot
Market Cap$5.04B
EPS516.1100
P/E Ratio10.19
Earnings Date07/27/2026
Seaboard Corporation

Seaboard Corporation Fair Value Envelope

SEB ยท AMEX

Our analysis suggests that SEB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5258.1, this represents a potential HIDDEN relative to our calculated worth for Seaboard Corporation.

Intrinsic Value
Current Price: $5258.1

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.2B
+ Cash & Equivalents$178.0M
Firm Value$1.4B
- Debt$1.8B
Equity Value-$434.5M
/ Shares Outstanding957,951B
DCF Value-$454
OVERVALUED BY 109%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$426.0M
$319.5M
$239.6M
$179.7M
$134.8M
$101.1M
$75.8M
$56.9M
$42.6M
$32.0M
Maintenance CapEx
-$84.3M
-$63.2M
-$47.4M
-$35.6M
-$26.7M
-$20.0M
-$15.0M
-$11.3M
-$8.4M
-$6.3M
Owner Earnings
$341.7M
$256.3M
$192.2M
$144.2M
$108.1M
$81.1M
$60.8M
$45.6M
$34.2M
$25.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$316.4M
$219.7M
$152.6M
$106.0M
$73.6M
$51.1M
$35.5M
$24.6M
$17.1M
$11.9M
Terminal Value represents 16.7% of Enterprise Value