Projected Income Statement: Cal-Maine Foods, Inc.

Forecast Balance Sheet: Cal-Maine Foods, Inc.

Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -167 -174 -648 -812 - -876 -1,072 -1,545
Change - -4.19% -272.41% -25.31% - - -22.37% -44.12%
Announcement Date 7/19/21 7/19/22 7/25/23 7/23/24 7/22/25 - - -
1USD in Million
Estimates

Cash Flow Forecast: Cal-Maine Foods, Inc.

Fiscal Period: May 2025 2026 2027
CAPEX 1 161.3 180 190
Change - 11.62% 5.56%
Free Cash Flow (FCF) 1 1,063 521 379
Change - -51.01% -27.26%
Announcement Date 7/22/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Cal-Maine Foods, Inc.

Fiscal Period: May 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 2.46% 11.64% 33.05% 16.88% 38.25% 19.35% 12.27% 13.03%
EBIT Margin (%) - -1.95% 7.79% 30.75% 13.43% 36.05% 14.51% 6.85% 8.68%
EBT Margin (%) - - 9.34% 31.74% 15.47% 37.62% 16.94% 9.23% 11.3%
Net margin (%) - 0.15% 7.46% 24.09% 11.94% 28.63% 12.89% 6.99% 8.56%
FCF margin (%) - - - - - 24.95% 17.27% 13.51% -
FCF / Net Income (%) - - - - - 87.17% 133.99% 193.4% -

Profitability

         
ROA 0.33% -1.18% 6.51% 35.64% 9.49% 36.8% - - -
ROE 1.83% 0.2% 12.51% 55.77% 16.22% 55.84% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - 3.78% 5.97% 6.77% -
CAPEX / EBITDA (%) - - - - - 9.89% 30.84% 55.18% -
CAPEX / FCF (%) - - - - - 15.16% 34.55% 50.13% -

Items per share

         
Cash flow per share 1 - 0.5372 2.59 17.67 - 25.05 10.9 8.11 -
Change - - 382.12% 582.39% - - -56.49% -25.6% -
Dividend per Share 1 - 0.034 0.874 5.165 1.889 8.319 3.473 1.463 1.75
Change - - 2,470.59% 490.96% -63.43% 340.39% -58.25% -57.87% 19.59%
Book Value Per Share 1 - - - - - - 57.53 62.66 -
Change - - - - - - - 8.92% -
EPS 1 - 0.04 2.72 15.52 5.69 24.95 8.132 4.145 5.4
Change - - 6,700% 470.59% -63.34% 338.49% -67.4% -49.03% 30.28%
Nbr of stocks (in thousands) - 48,856 48,940 48,986 49,038 49,046 47,377 47,377 47,377
Announcement Date - 7/19/21 7/19/22 7/25/23 7/23/24 7/22/25 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 9.38x 18.4x
PBR 1.33x 1.22x
EV / Sales 0.91x 0.91x
Yield 4.55% 1.92%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
76.31USD
Average target price
88.00USD
Spread / Average Target
+15.32%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CALM Stock
  4. Financials Cal-Maine Foods, Inc.