Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
13.96 USD14.53 USD15.00 USD
+44.46%
14.53 USDCurrent price is 44.4% above the base model value.
H
US
HRL.US · HORMEL FOODS CORP /DE/
US · US
Latest price20.99 USD
30D-0.66%
Vs. base value+31.2%
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 16 USD; the current price sits +31.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price20.99 USD
Base value16.00 USD
Vs. base+31.2%
Price date2026/04/29
16.00 USD16.00 USD16.00 USD
+31.19%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
17.28 USD17.32 USD18.57 USD
+21.19%
17.32 USDCurrent price is 21.2% above the base model value.Adjusted reference: 15.24 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.0%
Current price implies roughly 6.0% annualized FCF growth.
6.0%Current price implies roughly 6.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
15.22 USD15.22 USD15.22 USD
+37.91%
15.22 USDCurrent price is 37.9% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/10/26 | Business sale gain/loss | Asset sale gain/loss | -9M USD | Medium |
| 2025/10/26 | Restructuring charges | Restructuring | -10M USD | Medium |
| 2024/10/27 | Business sale gain/loss | Asset sale gain/loss | 3M USD | Medium |
| 2022/10/30 | Asset sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
| 2021/10/31 | Asset sale gain/loss | Asset sale gain/loss | -6M USD | Medium |
| 2020/10/25 | Asset sale gain/loss | Asset sale gain/loss | -4M USD | Medium |
| 2026/01/25 | Business sale gain/loss | Asset sale gain/loss | 19M USD | Medium |
| 2026/01/25 | Restructuring charges | Restructuring | -24M USD | Medium |
| 2025/07/27 | Business sale gain/loss | Asset sale gain/loss | -9M USD | Medium |
| 2025/04/27 | Business sale gain/loss | Asset sale gain/loss | -9M USD | Medium |
| 2025/01/26 | Business sale gain/loss | Asset sale gain/loss | -17M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/10/26 | Annual | 12B USD | 478M USD | 497M USD | 534M USD | 0.87 | 0.9 |
| 2024/10/27 | Annual | 12B USD | 805M USD | 802M USD | 1B USD | 1.47 | 1.46 |
| 2023/10/29 | Annual | 12B USD | 794M USD | 838M USD | 778M USD | 1.45 | 1.53 |
| 2022/10/30 | Annual | 12B USD | 1,000M USD | 1B USD | 856M USD | 1.82 | 1.83 |
| 2021/10/31 | Annual | - | 909M USD | 915M USD | 770M USD | 1.66 | 1.67 |
Ad placement