SJM · The J. M. Smucker Company
$115.642026-07-21Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-109.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-7 · $-387) Analysts Range ($95 · $137) 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.Q4 | $8.2B | — | 16.0% | 25.3% | $975MM | −$4.0B | −$3.1B | 5.7% | — | 6.1% | $16.0B | $6.97 | — |
| 2025.Q3 | $8.7B | 6.7% | -7.7% | 0.0% | −$4.7B | −$205MM | −$4.9B | 34.8% | — | -30.7% | $14.7B | $-11.54 | — |
| 2025.Q4 | $8.7B | 0.0% | -7.7% | 0.0% | −$792MM | −$149MM | −$941MM | 9.2% | — | -5.6% | $13.7B | $-11.54 | — |
| 2026.Q3 | $9.1B | 3.7% | 4.0% | 0.0% | $416MM | $137MM | $553MM | 8.2% | — | 3.2% | $12.6B | $-1.30 | — |
| 2026.Q4 | $9.1B | 0.0% | 4.0% | 0.0% | $801MM | $228MM | $1.0B | 7.7% | — | 6.4% | $12.4B | $-1.30 | 34.3 |
| italics below = DCF projection · 10yr Rev CAGR: 2.7% |
| 2027.Q4 | $8.8B | +-2.7% | 4.0% | 2.0% | $344MM | $0MM | $344MM | 7.7% | $319MM | 2.8% | $12.4B | $3.22 | 35.9 |
| 2028.Q4 | $8.8B | +-0.1% | 4.0% | 4.0% | $337MM | $0MM | $337MM | 7.8% | $290MM | 2.7% | $12.4B | $3.15 | 36.7 |
| 2029.Q4 | $9.1B | +3.5% | 4.0% | 6.0% | $341MM | −$33MM | $308MM | 7.9% | $246MM | 2.7% | $12.5B | $3.20 | 36.1 |
| 2030.Q4 | $9.4B | +3.6% | 4.0% | 8.0% | $346MM | −$531MM | −$185MM | 8.0% | −$137MM | 2.7% | $13.0B | $3.24 | 35.7 |
| 2031.Q4 | $9.8B | +3.7% | 4.0% | 10.0% | $351MM | −$584MM | −$233MM | 8.1% | −$159MM | 2.6% | $13.6B | $3.29 | 35.1 |
|
| Term. Yr+ | $12.4B | 4.1% | 10.6% | 20.0% | $1.0B | −$498MM | $547MM | 8.6% | $5.6B | 8.6% | — | — | — |
Active scenario IV: $0 (-109.0% vs market)