CPB · Campbell Soup Company
$22.012026-05-17Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Bull
$999
+4437.5% vs market
Base · active
$28
+27.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($28 · $999) Analysts Range ($23 · $38) 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.Q2 | $8.5B | — | 15.0% | 22.0% | $990MM | $130MM | $1.1B | 1.8% | — | 12.3% | $8.0B | $3.35 | — |
| 2023.Q2 | $8.6B | 1.0% | 13.4% | 23.6% | $877MM | −$87MM | $790MM | 3.9% | — | 10.9% | $8.0B | $2.53 | — |
| 2024.Q2 | $9.4B | 9.3% | 14.0% | 24.5% | $991MM | −$262MM | $729MM | 3.9% | — | 12.2% | $8.2B | $2.87 | — |
| 2025.Q2 | $9.6B | 3.0% | 12.7% | 26.3% | $903MM | −$2.7B | −$1.8B | 4.6% | — | 9.5% | $10.8B | $1.90 | — |
| 2026.Q2 | $10.0B | 4.2% | 12.1% | 23.0% | $934MM | $186MM | $1.1B | 4.3% | — | 8.8% | $10.5B | $1.84 | 5.4 |
| italics below = DCF projection · 10yr Rev CAGR: 1.6% |
| 2027.Q2 | $9.8B | +-2.5% | 13.2% | 22.7% | $998MM | $0MM | $998MM | 5.3% | $948MM | 9.5% | $10.5B | $3.34 | 6.6 |
| 2028.Q2 | $9.8B | +0.4% | 13.3% | 22.4% | $1.0B | −$37MM | $979MM | 5.6% | $880MM | 9.6% | $10.6B | $3.40 | 6.5 |
| 2029.Q2 | $9.9B | +0.6% | 14.0% | 22.1% | $1.1B | −$59MM | $1.0B | 6.0% | $867MM | 10.2% | $10.6B | $3.61 | 6.1 |
| 2030.Q2 | $10.0B | +1.1% | 14.1% | 21.8% | $1.1B | −$113MM | $988MM | 6.3% | $789MM | 10.3% | $10.7B | $3.68 | 6.0 |
| 2031.Q2 | $10.1B | +1.6% | 14.1% | 21.5% | $1.1B | −$170MM | $952MM | 6.6% | $714MM | 10.4% | $10.9B | $3.75 | 5.9 |
|
| Term. Yr+ | $12.3B | 4.1% | 10.9% | 20.0% | $1.1B | −$335MM | $736MM | 8.6% | $8.5B | 13.1% | — | — | — |
Active scenario IV: $28 (+27.7% vs market)