
Sunopta Inc
TSX:SOY

Intrinsic Value
The intrinsic value of one
SOY
stock under the Base Case scenario is
9.2
CAD.
Compared to the current market price of 5.41 CAD,
Sunopta Inc
is
Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sunopta Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Sunopta Inc
Balance Sheet Decomposition
Sunopta Inc
Current Assets | 159.5m |
Cash & Short-Term Investments | 1.6m |
Receivables | 50.4m |
Other Current Assets | 107.5m |
Non-Current Assets | 509.1m |
PP&E | 449.3m |
Intangibles | 24.1m |
Other Non-Current Assets | 35.7m |
Free Cash Flow Analysis
Sunopta Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Sunopta Inc
Revenue
|
725.4m
USD
|
Cost of Revenue
|
-606.3m
USD
|
Gross Profit
|
119.1m
USD
|
Operating Expenses
|
-78.4m
USD
|
Operating Income
|
40.7m
USD
|
Other Expenses
|
-58.7m
USD
|
Net Income
|
-17.9m
USD
|
SOY Profitability Score
Profitability Due Diligence
Sunopta Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Sunopta Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
SOY Solvency Score
Solvency Due Diligence
Sunopta Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Sunopta Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SOY Price Targets Summary
Sunopta Inc
Dividends
Current shareholder yield for SOY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SOY
stock under the Base Case scenario is
9.2
CAD.
Compared to the current market price of 5.41 CAD,
Sunopta Inc
is
Undervalued by 41%.