Valuation B&G Foods, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-12 pm EDT			5-day change	1st Jan Change
8.710 ^USD	+4.06%		-0.23%	-17.05%

Sep. 09	B&G Foods to Redeem Remaining $265.4 Million of Notes due 2025	MT
Sep. 04	Transcript : B&G Foods, Inc. Presents at Barclays 17th Annual Global Consumer Staples Conference, Sep-04-2024 11:15 AM

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,123	1,809	2,009	799.1	825.6	689.5	-	-
Change	-	61.01%	11.08%	-60.23%	3.31%	-16.48%	-	-
Enterprise Value (EV)	2,992	4,091	4,243	3,146	825.6	689.5	689.5	689.5
Change	-	36.73%	3.73%	-25.87%	-73.75%	-16.48%	0%	0%
P/E ratio	15x	13.8x	30.4x	-69.7x	-11.8x	-51.2x	19.4x	8.8x
PBR	1.38x	2.17x	2.21x	0.92x	-	-	-	-
PEG	-	0.2x	-0.6x	1x	-0x	0.6x	-0x	0x
Capitalization / Revenue	0.68x	0.92x	0.98x	0.37x	0.4x	0.35x	0.35x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.35x	0.35x
EV / EBITDA	0x	0x	0x	0x	0x	2.29x	2.25x	2.18x
EV / EBIT	0x	0x	0x	0x	0x	3.01x	2.94x	2.81x
EV / FCF	721x	16.1x	84.4x	-193x	3.72x	-	-	-
FCF Yield	0%	0%	0%	-0%	0%	-	-	-
Dividend per Share ²	1.9	1.9	1.9	1.615	0.76	0.76	0.76	0.76
Rate of return	10.8%	6.75%	6.14%	14.5%	7.24%	8.73%	8.73%	8.73%
EPS ²	1.17	2.04	1.02	-0.16	-0.89	-0.17	0.45	0.99
Distribution rate	162%	93.1%	186%	-1,009%	-85.4%	-447%	169%	76.8%
Net sales ¹	1,660	1,968	2,056	2,163	2,062	1,953	1,961	1,982
EBITDA ¹	302.5	374.8	362.6	301	318	301.1	307.1	316
EBIT ¹	243.8	311.1	279.7	220.4	248.4	229.2	234.6	245
Net income ¹	76.39	132	67.36	-11.37	-66.2	-13.3	35.5	79
Net Debt	1,868	2,282	2,234	2,346	-	-	-	-
Reference price ²	17.540	28.150	30.960	11.150	10.500	8.710	8.710	8.710
Nbr of stocks (in thousands)	64,045	64,253	64,897	71,668	78,624	79,164	-	-
Announcement Date	2/25/20	3/2/21	3/1/22	2/28/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
B&G FOODS, INC.	-51.24x	-	-	+8.73%	690M
NESTLÉ S.A.	19.85x	3x	14.16x	+3.54%	265B
MONDELEZ INTERNATIONAL, INC.	22.91x	3.21x	15.79x	+2.39%	99.36B
DANONE	18.91x	1.87x	11.07x	+3.26%	46.44B
KRAFT HEINZ	15.05x	2.32x	9.47x	+4.56%	42.56B
GENERAL MILLS, INC.	16.27x	2.65x	12.7x	+3.32%	40.64B
THE HERSHEY COMPANY	20.69x	3.92x	14.62x	+2.72%	40.15B
NESTLÉ INDIA LIMITED	71.05x	11.57x	47.97x	+1.15%	29.04B
ARCHER-DANIELS-MIDLAND COMPANY	11.14x	0.43x	7.62x	+3.37%	28.51B
KELLANOVA	23.86x	2.62x	14.68x	+2.85%	27.61B
Average	16.85x	3.51x	16.45x	+3.59%	61.97B
Weighted average by Cap.	21.86x	3.21x	15.11x	+3.19%