SJM · The J. M. Smucker Company
$95.472026-05-17Sector: Consumer Defensive; Industry: Packaged Foods; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-104.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-4 · $179) Analysts Range ($105 · $117) 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.Q3 | $8.0B | — | 17.3% | 25.8% | $1.0B | $53MM | $1.1B | 2.4% | — | 8.3% | $12.4B | $8.21 | — |
| 2023.Q3 | $8.0B | -0.0% | 12.8% | 23.5% | $784MM | −$4MM | $780MM | 4.5% | — | 6.3% | $12.6B | $5.92 | — |
| 2024.Q3 | $8.5B | 6.6% | 1.8% | 45.0% | $87MM | −$3.4B | −$3.3B | 4.7% | — | 0.6% | $16.1B | $-0.86 | — |
| 2025.Q3 | $8.2B | -4.1% | 16.0% | 0.0% | $9.2B | −$205MM | $9.0B | 34.8% | — | 59.4% | $14.7B | $6.97 | — |
| 2026.Q3 | $8.9B | 9.1% | 3.4% | 0.0% | $351MM | $137MM | $488MM | 8.2% | — | 2.6% | $12.6B | $-11.77 | 33.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.4% |
| 2027.Q3 | $9.2B | +2.6% | 7.8% | 2.0% | $700MM | −$490MM | $209MM | 7.6% | $195MM | 5.4% | $13.1B | $6.56 | 14.6 |
| 2028.Q3 | $9.4B | +2.8% | 8.7% | 4.0% | $785MM | −$463MM | $323MM | 7.7% | $279MM | 5.9% | $13.6B | $7.36 | 13.0 |
| 2029.Q3 | $9.7B | +3.0% | 9.3% | 6.0% | $850MM | −$443MM | $407MM | 7.8% | $326MM | 6.2% | $14.0B | $7.97 | 12.0 |
| 2030.Q3 | $10.0B | +3.1% | 9.0% | 8.0% | $830MM | −$691MM | $139MM | 7.9% | $103MM | 5.8% | $14.7B | $7.78 | 12.3 |
| 2031.Q3 | $10.3B | +3.3% | 9.0% | 10.0% | $839MM | −$739MM | $100MM | 8.0% | $69MM | 5.6% | $15.5B | $7.86 | 12.1 |
|
| Term. Yr+ | $13.0B | 4.1% | 10.6% | 20.0% | $1.1B | −$522MM | $573MM | 8.6% | $5.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-104.2% vs market)