Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
35.08 USD32.69 USD41.40 USD
-37.79%
32.69 USDCurrent price is 37.8% below the base model value.
C
Consumer DefensivePackaged FoodsUnited States
CPB.US · The Campbell's Company
NMS · US · USD
Latest price20.33 USD
30D+15.97%
Vs. base value-46.1%
Research summary
CPB.US latest organized financial period shows revenue grew +6.4% YoY and net income grew +6.17% YoY. Current price is about 20.33 USD, while the model base case is about 37.72 USD; the current price sits -46.1% 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
Revenue10B USD
Net income602M USD
Free cash flow705M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price20.33 USD
Base value37.72 USD
Vs. base-46.1%
Price date2026/04/28
38.92 USD37.72 USD42.08 USD
-46.09%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
47.95 USD59.75 USD67.50 USD
-65.97%
59.75 USDCurrent price is 66% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-8.2%
Current price implies roughly -8.2% annualized FCF growth.
-8.2%Current price implies roughly -8.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
42.76 USD42.76 USD42.76 USD
-52.44%
42.76 USDCurrent price is 52.4% below the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/07/30 | Annual | 10B USD | 602M USD | 705M USD | 2.01 |
| 2024/07/30 | Annual | 10B USD | 567M USD | 668M USD | 1.89 |
| 2023/07/30 | Annual | 9B USD | 858M USD | 773M USD | 2.85 |
| 2022/07/30 | Annual | 9B USD | 757M USD | 939M USD | 2.51 |
| 2021/07/30 | Annual | - | - | - | - |
Ad placement