Pilgrim's Pride Corporation (PPC) DCF Valuation

Pilgrim's Pride Corporation (PPC) DCF Valuation

US | Consumer Defensive | Packaged Foods | NASDAQ
Pilgrim's Pride Corporation (PPC) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Pilgrim's Pride Corporation (PPC) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment choices with the (PPC) DCF Calculator! Utilize real Pilgrim's Pride Corporation financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (PPC).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 12,091.9 14,777.5 17,468.4 17,362.2 17,878.3 19,790.5 21,907.3 24,250.5 26,844.4 29,715.6
Revenue Growth, % 0 22.21 18.21 -0.60773 2.97 10.7 10.7 10.7 10.7 10.7
EBITDA 582.7 597.8 1,643.8 987.4 2,007.1 1,392.8 1,541.7 1,706.6 1,889.2 2,091.2
EBITDA, % 4.82 4.05 9.41 5.69 11.23 7.04 7.04 7.04 7.04 7.04
Depreciation 337.1 380.8 403.1 419.9 433.6 495.4 548.4 607.1 672.0 743.9
Depreciation, % 2.79 2.58 2.31 2.42 2.43 2.5 2.5 2.5 2.5 2.5
EBIT 245.6 217.0 1,240.7 567.5 1,573.4 897.4 993.3 1,099.6 1,217.2 1,347.4
EBIT, % 2.03 1.47 7.1 3.27 8.8 4.53 4.53 4.53 4.53 4.53
Total Cash 547.6 427.7 401.0 731.2 2,053.4 1,006.0 1,113.6 1,232.7 1,364.5 1,510.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 812.5 1,042.6 1,255.6 1,292.0 1,004.3
Account Receivables, % 6.72 7.06 7.19 7.44 5.62
Inventories 1,358.8 1,575.7 1,990.2 1,985.4 1,783.5 2,165.2 2,396.8 2,653.2 2,937.0 3,251.1
Inventories, % 11.24 10.66 11.39 11.44 9.98 10.94 10.94 10.94 10.94 10.94
Accounts Payable 1,020.8 1,400.4 1,476.6 1,451.8 1,269.4 1,655.8 1,832.9 2,029.0 2,246.0 2,486.2
Accounts Payable, % 8.44 9.48 8.45 8.36 7.1 8.37 8.37 8.37 8.37 8.37
Capital Expenditure -354.8 -381.7 -487.1 -543.8 .0 -452.7 -501.1 -554.7 -614.1 -679.7
Capital Expenditure, % -2.93 -2.58 -2.79 -3.13 0 -2.29 -2.29 -2.29 -2.29 -2.29
Tax Rate, % 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07
EBITAT 143.8 72.8 902.5 499.7 1,210.4 591.9 655.3 725.3 802.9 888.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,024.4 4.6 267.2 319.4 1,951.2 297.0 504.0 557.9 617.6 683.7
WACC, % 8.52 8.21 8.69 8.88 8.74 8.61 8.61 8.61 8.61 8.61
PV UFCF
SUM PV UFCF 2,032.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 687
Terminal Value 8,472
Present Terminal Value 5,605
Enterprise Value 7,638
Net Debt -1,846
Equity Value 9,484
Diluted Shares Outstanding, MM 238
Equity Value Per Share 39.88

What You Will Receive

  • Authentic PPC Financial Data: Pre-loaded with Pilgrim's Pride’s historical and forecasted data for thorough analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Pilgrim's Pride’s intrinsic value refresh immediately based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Historical Data: Access Pilgrim's Pride Corporation’s (PPC) past financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Valuation: Observe the recalculation of Pilgrim's Pride Corporation’s (PPC) intrinsic value instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Precision-Driven Tool: Designed for analysts, investors, and finance professionals seeking accuracy.

How It Works

  • Download: Obtain the pre-built Excel file featuring Pilgrim's Pride Corporation (PPC) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment choices.

Why Choose This Calculator for Pilgrim's Pride Corporation (PPC)?

  • Reliable Data: Utilize accurate financial figures from Pilgrim's Pride for dependable valuation outcomes.
  • Tailored Options: Modify essential inputs such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency: Built-in calculations save you the hassle of starting from the ground up.
  • Expert-Level Tool: Crafted for investors, analysts, and industry consultants.
  • Easy to Use: User-friendly design and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Investors: Accurately estimate Pilgrim's Pride Corporation’s fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to PPC.
  • Consultants: Quickly adapt the template for valuation reports tailored to clients in the poultry industry.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading companies like Pilgrim's Pride (PPC).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies in the context of the food sector.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Pilgrim's Pride Corporation (PPC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Pilgrim's Pride Corporation (PPC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.