CAG · Conagra Brands, Inc.
$15.722026-05-17Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Bull
$0
-15665.1% vs market
Base · active
$10
-34.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($10 · $-2447) Analysts Range ($15 · $22) 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 | −$259MM | $1.2B | 2.2% | — | 8.4% | $17.9B | $2.71 | — |
| 2023.Q3 | $11.5B | 3.1% | 11.7% | 24.7% | $1.0B | −$396MM | $617MM | 4.1% | — | 5.6% | $18.1B | $1.85 | — |
| 2024.Q3 | $12.3B | 6.4% | 8.8% | 22.7% | $832MM | −$333MM | $499MM | 4.1% | — | 4.6% | $17.8B | $1.43 | — |
| 2025.Q3 | $12.1B | -1.8% | 7.1% | 0.0% | $1.1B | −$188MM | $887MM | 8.7% | — | 6.2% | $16.9B | $0.72 | — |
| 2026.Q3 | $11.2B | -7.2% | 12.3% | 45.0% | $755MM | −$8MM | $747MM | 3.7% | — | 4.8% | $14.7B | $-0.09 | 5.5 |
| italics below = DCF projection · 10yr Rev CAGR: 2.2% |
| 2027.Q3 | $11.2B | +-0.1% | 11.7% | 42.5% | $752MM | $0MM | $751MM | 5.1% | $715MM | 5.1% | $14.7B | $1.57 | 10.0 |
| 2028.Q3 | $11.2B | +0.5% | 11.7% | 40.0% | $788MM | −$73MM | $715MM | 5.5% | $645MM | 5.4% | $14.7B | $1.64 | 9.6 |
| 2029.Q3 | $11.4B | +1.4% | 11.7% | 37.5% | $832MM | −$216MM | $615MM | 5.8% | $525MM | 5.6% | $15.0B | $1.74 | 9.0 |
| 2030.Q3 | $11.6B | +1.7% | 11.7% | 35.0% | $880MM | −$292MM | $588MM | 6.2% | $472MM | 5.8% | $15.2B | $1.84 | 8.5 |
| 2031.Q3 | $11.8B | +2.1% | 11.7% | 32.5% | $934MM | −$375MM | $558MM | 6.5% | $420MM | 6.0% | $15.6B | $1.95 | 8.1 |
|
| Term. Yr+ | $14.5B | 4.1% | 10.6% | 20.0% | $1.2B | −$587MM | $644MM | 8.6% | $7.5B | 8.6% | — | — | — |
Active scenario IV: $10 (-34.3% vs market)