HRL · Hormel Foods Corporation
$22.092026-05-17Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$26
+16.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($25 · $76) Analysts Range ($25 · $30) 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.Q1 | $11.4B | — | 9.9% | 20.0% | $898MM | −$48MM | $850MM | 2.9% | — | 9.4% | $9.6B | $1.65 | — |
| 2023.Q1 | $12.5B | 9.4% | 10.5% | 21.8% | $1.0B | −$916MM | $110MM | 5.1% | — | 10.3% | $10.3B | $1.82 | — |
| 2024.Q1 | $12.1B | -2.8% | 8.9% | 22.0% | $836MM | $48MM | $884MM | 5.1% | — | 8.2% | $10.2B | $1.44 | — |
| 2025.Q1 | $11.9B | -1.6% | 9.0% | 21.9% | $835MM | $6MM | $841MM | 5.9% | — | 8.3% | $10.0B | $1.46 | — |
| 2026.Q1 | $12.1B | 1.9% | 6.0% | 28.1% | $528MM | −$217MM | $311MM | 5.5% | — | 5.3% | $9.9B | $0.89 | 16.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.5% |
| 2027.Q1 | $12.4B | +1.8% | 6.0% | 27.3% | $543MM | −$82MM | $461MM | 5.8% | $436MM | 5.5% | $10.0B | $0.99 | 22.3 |
| 2028.Q1 | $12.6B | +1.9% | 6.8% | 26.4% | $633MM | −$111MM | $521MM | 6.1% | $464MM | 6.3% | $10.1B | $1.15 | 19.2 |
| 2029.Q1 | $13.0B | +3.3% | 7.6% | 25.6% | $736MM | −$247MM | $489MM | 6.4% | $409MM | 7.2% | $10.3B | $1.34 | 16.5 |
| 2030.Q1 | $13.5B | +3.7% | 8.4% | 24.8% | $851MM | −$144MM | $707MM | 6.7% | $555MM | 8.2% | $10.5B | $1.54 | 14.3 |
| 2031.Q1 | $14.0B | +3.9% | 9.9% | 24.0% | $1.1B | −$173MM | $886MM | 6.9% | $650MM | 10.0% | $10.7B | $1.92 | 11.5 |
|
| Term. Yr+ | $17.8B | 4.1% | 9.9% | 20.0% | $1.4B | −$443MM | $972MM | 8.6% | $10.9B | 13.1% | — | — | — |
Active scenario IV: $26 (+16.2% vs market)