TSN · Tyson Foods, Inc.
$58.552026-07-21Sector: Consumer Defensive; Industry: Agricultural Farm Products; Sub-Industry: Packaged Foods & Meats
Intrinsic Value Range Comparison · Mulya.ai
Bull
$432
+638.1% vs market
Base · active
$148
+153.6% vs market
Bear
$145
+148.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($145 · $432) Analysts Range ($69 · $78) 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 | $52.9B | — | -0.7% | 0.3% | −$394MM | $152MM | −$242MM | 8.5% | — | -1.5% | $26.9B | $-1.83 | — |
| 2025.Q1 | $53.3B | 0.8% | 2.6% | 23.8% | $1.1B | $262MM | $1.3B | 5.7% | — | 4.1% | $26.0B | $2.26 | — |
| 2025.Q2 | $53.3B | 0.0% | 2.6% | 23.9% | $1.1B | $385MM | $1.5B | 6.6% | — | 4.1% | $26.5B | $2.26 | — |
| 2026.Q1 | $54.4B | 2.1% | 2.6% | 44.7% | $796MM | $66MM | $862MM | 5.8% | — | 3.1% | $25.1B | $1.34 | — |
| 2026.Q2 | $55.7B | 2.3% | 2.3% | 35.6% | $827MM | $720MM | $1.5B | 6.1% | — | 3.3% | $25.7B | $1.28 | 16.1 |
| italics below = DCF projection · 10yr Rev CAGR: 3.3% |
| 2027.Q2 | $56.6B | +1.7% | 2.3% | 34.0% | $861MM | −$470MM | $391MM | 6.3% | $368MM | 3.3% | $26.2B | $2.43 | 24.1 |
| 2028.Q2 | $57.7B | +1.9% | 4.0% | 32.5% | $1.5B | −$538MM | $1.0B | 6.5% | $888MM | 5.8% | $26.7B | $4.36 | 13.4 |
| 2029.Q2 | $59.7B | +3.4% | 5.6% | 30.9% | $2.3B | −$945MM | $1.4B | 6.7% | $1.1B | 8.5% | $27.6B | $6.54 | 9.0 |
| 2030.Q2 | $62.0B | +3.8% | 7.3% | 29.4% | $3.2B | $0MM | $3.2B | 7.0% | $2.5B | 11.5% | $27.6B | $8.98 | 6.5 |
| 2031.Q2 | $64.4B | +3.9% | 10.6% | 27.8% | $4.9B | $0MM | $4.9B | 7.2% | $3.5B | 17.8% | $27.6B | $13.89 | 4.2 |
|
| Term. Yr+ | $79.9B | 4.1% | 10.6% | 20.0% | $6.8B | −$2.5B | $4.3B | 8.6% | $47.0B | 11.2% | — | — | — |
Active scenario IV: $148 (+153.6% vs market)