HRL · Hormel Foods Corporation
$26.502026-07-21Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$22
-15.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($16 · $69) Analysts Range ($22 · $25) 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.Q2 | $12.1B | — | 8.9% | 22.1% | $835MM | $98MM | $934MM | 5.6% | — | 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 | — |
| 2025.Q2 | $11.9B | 0.0% | 9.0% | 21.7% | $836MM | −$171MM | $665MM | 5.9% | — | 8.3% | $10.2B | $1.46 | — |
| 2026.Q1 | $12.1B | 1.6% | 5.9% | 28.1% | $517MM | −$217MM | $300MM | 5.5% | — | 5.1% | $9.9B | $0.87 | — |
| 2026.Q2 | $12.2B | 0.9% | 5.8% | 28.8% | $500MM | −$45MM | $455MM | 5.7% | — | 5.0% | $9.9B | $0.85 | 20.8 |
| italics below = DCF projection · 10yr Rev CAGR: 3.4% |
| 2027.Q2 | $12.4B | +1.3% | 5.8% | 27.9% | $513MM | −$118MM | $395MM | 6.0% | $373MM | 5.1% | $10.1B | $0.93 | 28.5 |
| 2028.Q2 | $12.6B | +1.9% | 6.6% | 27.0% | $606MM | −$180MM | $426MM | 6.2% | $379MM | 6.0% | $10.2B | $1.10 | 24.1 |
| 2029.Q2 | $13.0B | +3.3% | 7.4% | 26.1% | $715MM | −$329MM | $386MM | 6.5% | $322MM | 6.9% | $10.6B | $1.30 | 20.4 |
| 2030.Q2 | $13.5B | +3.7% | 8.3% | 25.3% | $835MM | −$489MM | $346MM | 6.7% | $270MM | 7.7% | $11.1B | $1.52 | 17.4 |
| 2031.Q2 | $14.0B | +3.9% | 9.9% | 24.4% | $1.1B | −$533MM | $522MM | 7.0% | $381MM | 9.3% | $11.6B | $1.92 | 13.8 |
|
| Term. Yr+ | $17.8B | 4.1% | 9.9% | 20.0% | $1.4B | −$443MM | $973MM | 8.6% | $10.8B | 13.1% | — | — | — |
Active scenario IV: $22 (-15.6% vs market)