Tyson Foods, Inc.

Tyson Foods, Inc.

TSNยทNYSE

$57.09

-4.7%
Consumer DefensiveAgricultural Farm Products

Tyson Foods, Inc., together with its subsidiaries, operates as a food company worldwide. It operates through four segments: Beef, Pork, Chicken, and Prepared Foods. The company processes live fed cattle and live market hogs; fabricates dressed beef and pork carcasses into primal and sub-primal meat cuts, as well as case ready beef and pork, and fully cooked meats; raises and processes chickens into fresh, frozen, and value-added chicken products; and supplies poultry breeding stock; sells specialty products, such as hides and meats. It also manufactures and markets frozen and refrigerated food products, including ready-to-eat sandwiches, flame-grilled hamburgers, Philly steaks, pepperoni, bacon, breakfast sausage, turkey, lunchmeat, hot dogs, flour and corn tortilla products, appetizers, snacks, prepared meals, ethnic foods, side dishes, meat dishes, breadsticks, and processed meats under the Jimmy Dean, Hillshire Farm, Ball Park, Wright, State Fair, Aidells, and Gallo Salame brands. The company also offers its products under Tyson and ibp brands. It sells its products through its sales staff to grocery retailers, grocery wholesalers, meat distributors, warehouse club stores, military commissaries, industrial food processing companies, chain restaurants or their distributors, live markets, international export companies, and domestic distributors who serve restaurants and food service operations, such as plant and school cafeterias, convenience stores, hospitals, and other vendors, as well as through independent brokers and trading companies. The company was founded in 1935 and is headquartered in Springdale, Arkansas.

At a Glance

Live Snapshot
Market Cap$20.32B
EPS1.3600
P/E Ratio41.98
Earnings Date08/03/2026
Tyson Foods, Inc.

Tyson Foods, Inc. Fair Value Envelope

TSN ยท NYSE

Our analysis suggests that TSN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $57.09, this represents a potential HIDDEN relative to our calculated worth for Tyson Foods, Inc..

Intrinsic Value
Current Price: $57.09

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$7.3B
+ Cash & Equivalents$1.2B
Firm Value$8.5B
- Debt$8.8B
Equity Value-$303.5M
/ Shares Outstanding356,999,534B
DCF Value-$1
OVERVALUED BY 101%

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
$1.7B
$1.4B
$1.1B
$915.2M
$738.8M
$596.4M
$481.5M
$388.7M
$313.8M
$253.3M
Maintenance CapEx
-$157.9M
-$127.5M
-$102.9M
-$83.1M
-$67.1M
-$54.1M
-$43.7M
-$35.3M
-$28.5M
-$23.0M
Owner Earnings
$1.6B
$1.3B
$1.0B
$832.1M
$671.8M
$542.3M
$437.8M
$353.4M
$285.3M
$230.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.5B
$1.1B
$818.3M
$611.7M
$457.2M
$341.7M
$255.4M
$190.9M
$142.7M
$106.7M
Terminal Value represents 24.9% of Enterprise Value