Tyson Foods Inc
NYSE:TSN

Watchlist Manager
Tyson Foods Inc Logo
Tyson Foods Inc
NYSE:TSN
Watchlist
Price: 60.43 USD 0.02% Market Closed
Market Cap: 21.5B USD

Relative Value

The Relative Value of one TSN stock under the Base Case scenario is 97.87 USD. Compared to the current market price of 60.43 USD, Tyson Foods Inc is Undervalued by 38%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TSN Relative Value
Base Case
97.87 USD
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.4
vs History
11
vs Industry
63
Median 3Y
7.6
Median 5Y
10.1
Industry
15.8
Forward
16.1
vs History
22
vs Industry
35
Median 3Y
8.7
Median 5Y
8.1
Industry
9.8
vs History
44
vs Industry
43
Median 3Y
15.9
Median 5Y
15.9
Industry
17.4
vs History
57
vs Industry
53
Median 3Y
1.1
Median 5Y
1.3
Industry
1.5
vs History
58
vs Industry
69
Median 3Y
0.5
Median 5Y
0.6
Industry
1.1
Forward
0.5
vs History
30
vs Industry
23
Median 3Y
7.1
Median 5Y
5.7
Industry
4.7
vs History
28
vs Industry
31
Median 3Y
9.2
Median 5Y
7.2
Industry
9.9
Forward
8.3
vs History
30
vs Industry
14
Median 3Y
14.6
Median 5Y
10
Industry
12.7
Forward
13.5
vs History
20
vs Industry
28
Median 3Y
11.9
Median 5Y
10.9
Industry
10.8
vs History
36
vs Industry
11
Median 3Y
23.1
Median 5Y
17.5
Industry
15
vs History
53
vs Industry
54
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

TSN Competitors Multiples
Tyson Foods Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Tyson Foods Inc
NYSE:TSN
21.6B USD 0.4 20.5 9.3 14.6
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
235.9B CHF 2.6 21.7 14.6 17.9
US
Mondelez International Inc
NASDAQ:MDLZ
85B USD 2.3 18.4 12.4 14.8
FR
Danone SA
PAR:BN
46.3B EUR 1.7 22.9 11 14.6
ZA
Tiger Brands Ltd
JSE:TBS
41.1B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.3B USD 1.4 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.8B USD 3 15.2 11.1 12.8
US
General Mills Inc
NYSE:GIS
32.1B USD 1.6 12.5 10.6 12.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
222.3B CNY 8.4 36.4 30.7 30.7
ZA
Avi Ltd
JSE:AVI
30B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Tyson Foods Inc
NYSE:TSN
Average P/E: 60 101.5
20.5
33%
0.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.7
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
18.4
0%
N/A
FR
Danone SA
PAR:BN
22.9
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.9
9%
1.4
US
Hershey Co
NYSE:HSY
15.2
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.5
2%
6.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
36.4
12%
3
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Tyson Foods Inc
NYSE:TSN
Average EV/EBITDA: 20 739
9.3
10%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.6
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
12.4
-1%
N/A
FR
Danone SA
PAR:BN
11
6%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
11.1
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.6
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.7
18%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Tyson Foods Inc
NYSE:TSN
Average EV/EBIT: 35 379.1
14.6
18%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.9
3%
6
US
Mondelez International Inc
NASDAQ:MDLZ
14.8
-2%
N/A
FR
Danone SA
PAR:BN
14.6
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
0%
N/A
US
Hershey Co
NYSE:HSY
12.8
-10%
N/A
US
General Mills Inc
NYSE:GIS
12.3
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.7
14%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A