Beyond Meat, Inc.

Beyond Meat, Inc.

BYNDยทNASDAQ

$0.74

-4.6%
Consumer DefensivePackaged Foods

Beyond Meat, Inc. manufactures, markets, and sells plant-based meat products in the United States and internationally. The company sells a range of plant-based meat products across the platforms of beef, pork, and poultry. It sells its products through grocery, mass merchandiser, club store, convenience store and natural retailer channels, and direct-to-consumer, as well as various food-away-from-home channels, including restaurants, foodservice outlets, and schools. The company was formerly known as Savage River, Inc. and changed its name to Beyond Meat, Inc. in September 2018. Beyond Meat, Inc. was founded in 2009 and is headquartered in El Segundo, California.

At a Glance

Live Snapshot
Market Cap$381.46M
EPS1.1500
P/E Ratio0.64
Earnings Date08/05/2026
Beyond Meat, Inc.

Beyond Meat, Inc. Fair Value Envelope

BYND ยท NASDAQ

Our analysis suggests that BYND has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.7402, this represents a potential HIDDEN relative to our calculated worth for Beyond Meat, Inc..

Intrinsic Value
Current Price: $0.7402

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-$140.5M
+ Cash & Equivalents$208.2M
Firm Value$67.8M
- Debt$508.0M
Equity Value-$440.2M
/ Shares Outstanding399,291,671B
DCF Value-$1
OVERVALUED BY 249%

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
-$80.3M
-$40.1M
-$20.1M
-$10.0M
-$5.0M
-$2.5M
-$1.3M
-$627.1K
-$313.5K
-$156.8K
Maintenance CapEx
-$1.2M
-$615.4K
-$307.7K
-$153.9K
-$76.9K
-$38.5K
-$19.2K
-$9.6K
-$4.8K
-$2.4K
Owner Earnings
-$81.5M
-$40.7M
-$20.4M
-$10.2M
-$5.1M
-$2.5M
-$1.3M
-$636.7K
-$318.4K
-$159.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$75.5M
-$34.9M
-$16.2M
-$7.5M
-$3.5M
-$1.6M
-$743.0K
-$344.0K
-$159.3K
-$73.7K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.