Tyson Foods Inc
NYSE:TSN

Watchlist Manager
Tyson Foods Inc Logo
Tyson Foods Inc
NYSE:TSN
Watchlist
Price: 52.75 USD -2.89% Market Closed
Market Cap: 18.8B USD
Have any thoughts about
Tyson Foods Inc?
Write Note

Relative Value

The Relative Value of one TSN stock under the Base Case scenario is 100.77 USD. Compared to the current market price of 52.75 USD, Tyson Foods Inc is Undervalued by 48%.

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
100.77 USD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
71
Median 3Y
0.4
Median 5Y
0.4
Industry
1
Forward
0.3
vs History
17
vs Industry
26
Median 3Y
8.2
Median 5Y
10.2
Industry
16.5
Forward
13.7
vs History
41
vs Industry
36
Median 3Y
8.9
Median 5Y
8.1
Industry
9.7
vs History
vs Industry
31
Median 3Y
10
Median 5Y
13.7
Industry
17.1
vs History
80
vs Industry
52
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
vs History
87
vs Industry
68
Median 3Y
0.5
Median 5Y
0.6
Industry
1.1
Forward
0.5
vs History
36
vs Industry
29
Median 3Y
7.2
Median 5Y
5.7
Industry
4.7
vs History
36
vs Industry
39
Median 3Y
9.4
Median 5Y
7.2
Industry
10.2
Forward
7.4
vs History
34
vs Industry
31
Median 3Y
16.4
Median 5Y
10.1
Industry
13.4
Forward
12.2
vs History
41
vs Industry
30
Median 3Y
12
Median 5Y
11.1
Industry
10.8
vs History
44
vs Industry
19
Median 3Y
23.1
Median 5Y
19
Industry
14.8
vs History
85
vs Industry
52
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

TSN Competitors Multiples
Tyson Foods Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Tyson Foods Inc
NYSE:TSN
18.8B USD 0.4 20.6 9 14.8
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
197B CHF 2.2 18.1 12.5 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
86.4B USD 2.4 24 17.4 22.3
FR
Danone SA
PAR:BN
43.7B EUR 1.6 21.7 10.4 13.9
ZA
Tiger Brands Ltd
JSE:TBS
46.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.2B CHF 5.5 45 25.6 34
CN
Muyuan Foods Co Ltd
SZSE:002714
245.4B CNY 1.7 9.9 10.5 10.5
US
Hershey Co
NYSE:HSY
33B USD 3.1 20 13.2 15.9
US
Kraft Heinz Co
NASDAQ:KHC
32.3B USD 1.3 12.2 8.1 9.6
ZA
Avi Ltd
JSE:AVI
31B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Tyson Foods Inc
NYSE:TSN
Average P/E: 60 102.7
20.6
33%
0.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.1
7%
2.6
US
Mondelez International Inc
NASDAQ:MDLZ
24
1%
24
FR
Danone SA
PAR:BN
21.7
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
45
10%
4.5
CN
Muyuan Foods Co Ltd
SZSE:002714
9.9
20%
0.5
US
Hershey Co
NYSE:HSY
20
-11%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.2
7%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Tyson Foods Inc
NYSE:TSN
Average EV/EBITDA: 20 738.8
9
10%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
3%
4.2
US
Mondelez International Inc
NASDAQ:MDLZ
17.4
-1%
N/A
FR
Danone SA
PAR:BN
10.4
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.6
8%
3.2
CN
Muyuan Foods Co Ltd
SZSE:002714
10.5
33%
0.3
US
Hershey Co
NYSE:HSY
13.2
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.1
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Tyson Foods Inc
NYSE:TSN
Average EV/EBIT: 35 380.1
14.8
17%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
2%
7.7
US
Mondelez International Inc
NASDAQ:MDLZ
22.3
-2%
N/A
FR
Danone SA
PAR:BN
13.9
6%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
34
9%
3.8
CN
Muyuan Foods Co Ltd
SZSE:002714
10.5
18%
0.6
US
Hershey Co
NYSE:HSY
15.9
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.6
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A