CAG · Conagra Brands, Inc.
$14.052026-07-21Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$11
-22.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($10 · $9) Analysts Range ($12 · $16) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q3 | $11.2B | — | 15.9% | 15.3% | $1.5B | −$336MM | $1.2B | 2.2% | — | 8.4% | $17.9B | $2.71 | — |
| 2023.Q3 | $11.5B | 3.1% | 11.7% | 24.7% | $1.0B | −$606MM | $407MM | 4.5% | — | 5.6% | $18.1B | $1.85 | — |
| 2024.Q3 | $12.3B | 6.4% | 8.8% | 22.7% | $832MM | −$47MM | $784MM | 4.5% | — | 4.6% | $17.8B | $1.43 | — |
| 2025.Q3 | $12.1B | -1.8% | 7.1% | 0.0% | $1.1B | −$122MM | $953MM | 7.1% | — | 6.2% | $16.9B | $0.72 | — |
| 2026.Q3 | $11.2B | -7.2% | 12.3% | 45.0% | $755MM | $544MM | $1.3B | 4.7% | — | 4.8% | $14.7B | $-0.09 | 4.9 |
| italics below = DCF projection · 10yr Rev CAGR: 1.6% |
| 2027.Q3 | $11.2B | +-0.2% | 11.7% | 42.5% | $751MM | $0MM | $751MM | 5.0% | $715MM | 5.1% | $14.7B | $1.57 | 9.0 |
| 2028.Q3 | $11.2B | +0.2% | 11.7% | 40.0% | $785MM | −$37MM | $749MM | 5.4% | $676MM | 5.3% | $14.7B | $1.64 | 8.6 |
| 2029.Q3 | $11.3B | +0.6% | 11.7% | 37.5% | $823MM | −$101MM | $722MM | 5.7% | $617MM | 5.6% | $14.8B | $1.72 | 8.2 |
| 2030.Q3 | $11.3B | +0.8% | 11.7% | 35.0% | $863MM | −$124MM | $738MM | 6.1% | $595MM | 5.8% | $14.9B | $1.80 | 7.8 |
| 2031.Q3 | $11.4B | +0.8% | 11.7% | 32.5% | $903MM | −$145MM | $758MM | 6.5% | $574MM | 6.0% | $15.1B | $1.89 | 7.4 |
|
| Term. Yr+ | $13.7B | 4.1% | 10.6% | 20.0% | $1.2B | −$554MM | $608MM | 8.6% | $7.1B | 8.6% | — | — | — |
Active scenario IV: $11 (-22.4% vs market)