US Foods Holding Corp
NYSE:USFD

Watchlist Manager
US Foods Holding Corp Logo
US Foods Holding Corp
NYSE:USFD
Watchlist
Price: 79.03 USD 2.22% Market Closed
Market Cap: 17.6B USD

Intrinsic Value

The intrinsic value of one USFD stock under the Base Case scenario is 105.71 USD. Compared to the current market price of 79.03 USD, US Foods Holding Corp is Undervalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

USFD Intrinsic Value
105.71 USD
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
US Foods Holding Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about USFD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is USFD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for US Foods Holding Corp.

Explain Valuation
Compare USFD to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Surging operational costs, including transportation inflation and higher labor expenses, could compress US Foods’ thin margins, especially as customers exert pressure for lower prices in a competitive food-service environment.

Heightened rivalry from Sysco and Performance Food Group could force US Foods to engage in price wars or promotional spending, undermining its pricing power and profit potential in key regional markets.

Recent acquisitions could prove challenging to integrate, potentially causing disruptions in customer service and supply chain efficiency, which may erode confidence in management’s ability to drive sustainable earnings growth.

Bull Theses

US Foods’ expansive distribution network and broad product portfolio should allow it to capitalize on the rebound in food-away-from-home dining, giving it a strong foothold to accommodate restaurants’ restocking needs.

Operational improvements, such as its ongoing supply chain modernization program, could effectively optimize routes, reduce delivery times, and improve cost structures, enhancing long-term margin resilience.

Management’s ability to strategically bundle value-added services—like culinary consulting and menu planning—positions the firm to entice restaurant operators beyond mere product offerings, fostering stickier client relationships and potential upselling opportunities.

Show More Less
How do you feel about USFD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
US Foods Holding Corp

Current Assets 4.4B
Cash & Short-Term Investments 56m
Receivables 2.5B
Other Current Assets 1.8B
Non-Current Assets 9.7B
PP&E 2.6B
Intangibles 6.6B
Other Non-Current Assets 499m
Current Liabilities 3.8B
Accounts Payable 2.7B
Accrued Liabilities 823m
Short-Term Debt 165m
Other Current Liabilities 120m
Non-Current Liabilities 5.8B
Long-Term Debt 4.8B
Other Non-Current Liabilities 934m
Efficiency

Free Cash Flow Analysis
US Foods Holding Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
US Foods Holding Corp

Revenue
39.1B USD
Cost of Revenue
-32.3B USD
Gross Profit
6.8B USD
Operating Expenses
-5.6B USD
Operating Income
1.2B USD
Other Expenses
-644m USD
Net Income
558m USD
Fundamental Scores

USFD Profitability Score
Profitability Due Diligence

US Foods Holding Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Healthy Gross Margin
Positive ROE
49/100
Profitability
Score

US Foods Holding Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

USFD Solvency Score
Solvency Due Diligence

US Foods Holding Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Average D/E
44/100
Solvency
Score

US Foods Holding Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

USFD Price Targets Summary
US Foods Holding Corp

Wall Street analysts forecast USFD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for USFD is 92 USD with a low forecast of 82.82 USD and a high forecast of 107.1 USD.

Lowest
Price Target
82.82 USD
5% Upside
Average
Price Target
92 USD
16% Upside
Highest
Price Target
107.1 USD
36% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

US Foods Holding Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for USFD 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

USFD Insider Trading
Buy and sell transactions by insiders

USFD News

Other Videos
What is the Intrinsic Value of one USFD stock?

The intrinsic value of one USFD stock under the Base Case scenario is 105.71 USD.

Is USFD stock undervalued or overvalued?

Compared to the current market price of 79.03 USD, US Foods Holding Corp is Undervalued by 25%.

Back to Top