MKC McCormick & Company
Intrinsic value$32.36
Price (at call)$55.33
Margin of safety
-41.5%
vs market (rating basis)
+9.8%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 3.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 15.4% |
| Years to target margin | 5 |
| Sales-to-capital | 0.76 |
| Beta | 0.63 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.2% |
| Terminal WACC | 8.5% |
Valuation bridge
| PV of explicit FCFF | 4.78B |
| PV of terminal value | 7.85B |
| Equity value | 8.70B |
| ÷ shares → per share | $32.36 |
News
neutral +0.10 · 8 articles
- Unilever, McCormick to put Colman’s up for sale
- Update: Market Chatter: Unilever Puts Colman's Mustard Brand Up for Sale Amid McCormick Deal
- McCormick Flavor Solutions Volume Beats Views: Can Growth Continue?
- McCormick & Company Stock Outlook: Is Wall Street Bullish or Bearish?
- Beat the Market the Zacks Way: Bank of America, Marex, Mettler-Toledo International in Focus
- Is McCormick’s (MKC) Black Currant Menu Push a Subtle Bet on Brand-Led Growth?
- CFOs On the Move: Week ending Aug. 7
- Baker McKenzie leads consumer M&A law firms in H1 – data
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 7.61B | 3.0% | 15.4% | 917.37M | 291.98M | 625.38M | 583.54M |
| 2 | 7.84B | 3.1% | 15.4% | 945.40M | 306.31M | 639.08M | 556.42M |
| 3 | 8.08B | 3.1% | 15.4% | 974.81M | 321.41M | 653.40M | 530.82M |
| 4 | 8.34B | 3.2% | 15.4% | 1.01B | 337.33M | 668.35M | 506.64M |
| 5 | 8.61B | 3.2% | 15.4% | 1.04B | 354.12M | 683.97M | 483.78M |
| 6 | 8.89B | 3.3% | 15.4% | 1.07B | 371.83M | 700.28M | 462.18M |
| 7 | 9.19B | 3.3% | 15.4% | 1.11B | 390.53M | 717.32M | 441.75M |
| 8 | 9.50B | 3.4% | 15.4% | 1.15B | 410.27M | 735.12M | 422.42M |
| 9 | 9.83B | 3.4% | 15.4% | 1.18B | 431.13M | 753.72M | 404.13M |
| 10 | 10.17B | 3.5% | 15.4% | 1.23B | 453.17M | 773.14M | 386.81M |