Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
14.49 USD13.50 USD17.10 USD
+55.48%
13.50 USDCurrent price is 55.5% above the base model value.
H
Consumer DefensivePackaged FoodsUnited States
HRL.US · Hormel Foods Corporation
NYQ · US · USD
Latest price20.99 USD
30D+8.29%
Vs. base value+22.5%
Research summary
HRL.US latest organized financial period shows revenue grew +1.55% YoY and net income declined -40.6% YoY. Current price is about 20.99 USD, while the model base case is about 17.13 USD; the current price sits +22.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income478M USD
Free cash flow534M USD
Operating cash flow845M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price20.99 USD
Base value17.13 USD
Vs. base+22.5%
Price date2026/04/28
17.27 USD17.13 USD17.44 USD
+22.53%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
18.77 USD17.49 USD22.15 USD
+20.01%
17.49 USDCurrent price is 20% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.6%
Current price implies roughly 3.6% annualized FCF growth.
3.6%Current price implies roughly 3.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
17.78 USD17.78 USD17.78 USD
+18.05%
17.78 USDCurrent price is 18% above the base model value.
Updated: 2026/04/29 07:29
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/10/30 | Annual | 12B USD | 478M USD | 534M USD | 0.87 |
| 2024/10/30 | Annual | 12B USD | 805M USD | 1B USD | 1.47 |
| 2023/10/30 | Annual | 12B USD | 794M USD | 778M USD | 1.45 |
| 2022/10/30 | Annual | 12B USD | 1,000M USD | 856M USD | 1.82 |
| 2021/10/30 | Annual | - | - | - | - |
Ad placement