CPB · Campbell Soup Company
$22.732026-07-21Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Bull
$0
-619114.5% vs market
Base · active
$27
+17.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($27 · $-140702) Analysts Range ($17 · $28) 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 |
|---|
| 2024.Q3 | $9.4B | — | 14.0% | 25.2% | $981MM | −$2.8B | −$1.9B | 4.8% | — | 8.9% | $11.0B | $2.87 | — |
| 2025.Q2 | $9.6B | 3.0% | 12.7% | 26.3% | $903MM | −$2.7B | −$1.8B | 4.6% | — | 8.3% | $10.8B | $1.90 | — |
| 2025.Q3 | $9.6B | 0.0% | 12.7% | 25.1% | $918MM | $62MM | $980MM | 5.1% | — | 8.6% | $10.6B | $1.90 | — |
| 2026.Q2 | $10.3B | 6.4% | 13.2% | 23.0% | $1.0B | $186MM | $1.2B | 4.3% | — | 9.9% | $10.5B | $2.01 | — |
| 2026.Q3 | $9.9B | -3.2% | 11.5% | 23.2% | $877MM | $40MM | $917MM | 4.9% | — | 8.3% | $10.6B | $2.03 | 5.9 |
| italics below = DCF projection · 10yr Rev CAGR: 1.7% |
| 2027.Q3 | $9.7B | +-2.0% | 13.2% | 22.9% | $989MM | $0MM | $989MM | 5.2% | $940MM | 9.3% | $10.6B | $3.31 | 6.9 |
| 2028.Q3 | $9.7B | +0.2% | 13.5% | 22.6% | $1.0B | −$23MM | $999MM | 5.5% | $899MM | 9.6% | $10.7B | $3.42 | 6.6 |
| 2029.Q3 | $9.8B | +0.7% | 14.2% | 22.3% | $1.1B | −$79MM | $1.0B | 5.9% | $852MM | 10.1% | $10.7B | $3.62 | 6.3 |
| 2030.Q3 | $9.9B | +1.2% | 13.8% | 21.9% | $1.1B | −$136MM | $932MM | 6.2% | $746MM | 9.9% | $10.9B | $3.57 | 6.4 |
| 2031.Q3 | $10.1B | +1.7% | 13.8% | 21.6% | $1.1B | −$198MM | $893MM | 6.6% | $671MM | 9.9% | $11.1B | $3.65 | 6.2 |
|
| Term. Yr+ | $12.3B | 4.1% | 10.9% | 20.0% | $1.1B | −$335MM | $735MM | 8.6% | $8.5B | 13.1% | — | — | — |
Active scenario IV: $27 (+17.9% vs market)