TSN (Tyson Foods) Intrinsic Value: DCF (Earnings Based): $44.32 (As of Sep. 03, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSN Tyson Foods Inc TSN
69 GF Score
Price $51.62
GF Value $60.19
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Tyson Foods Intrinsic Value: DCF (Earnings Based)?

Tyson Foods TSN -7.51% 69 Intrinsic Value: DCF (Earnings Based) is $44.32 as of Sep. 03, 2026. GuruFocus rates TSN with a GF Score™ of 69/100 and a GF Value™ of $60.19 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 271 Consumer Packaged Goods companies, Tyson Foods ranks worse than 369003.32% on this metric.

As of today (2026-09-03), Tyson Foods's intrinsic value calculated from the Discounted Earnings model is $44.32.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Tyson Foods's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for Tyson Foods is -16.47%.

The historical rank and industry rank for Tyson Foods's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Earnings Based) Ratio of Tyson Foods was 0.69. The lowest was 0.21. And the median was 0.33.

TSN's Price-to-DCF (Earnings Based) is not ranked *
in the Consumer Packaged Goods industry.
Industry Median: 0.88
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

Tyson Foods  (NYSE:TSN) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Tyson Foods Intrinsic Value: DCF (Earnings Based) Related Terms


Tyson Foods Intrinsic Value: DCF (Earnings Based) Historical Data

* Premium members only.

The historical data trend for Tyson Foods's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Tyson Foods Intrinsic Value: DCF (Earnings Based) Chart

Tyson Foods Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Intrinsic Value: DCF (Earnings Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only 233.31 253.94 0.00 0.00 0.00

Tyson Foods Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

TSN vs BG, CALM, AGRO: Intrinsic Value: DCF (Earnings Based) Comparison

For the Farm Products subindustry, Tyson Foods's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Tyson Foods Price-to-DCF (Earnings Based) vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Tyson Foods's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where Tyson Foods's Price-to-DCF (Earnings Based) falls into.


TSN
69GF Score
Tyson Foods Inc TSN
Intrinsic Value: DCF (Earnings Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tyson Foods Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.76%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Tyson Foods's average EPS without NRI Growth Rate in the past 10 years was -7.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $3.840.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Tyson Foods's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=3.840*11.5406
=44.32

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(44.32-51.62)/44.32
=-16.47 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: DCF (Earnings Based) of $44.32 mean?
Tyson Foods (TSN) has a Intrinsic Value: DCF (Earnings Based) of $44.32 as of Sep. 03, 2026. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on Tyson Foods and its competitors. According to the industry distribution chart, Tyson Foods ranks #999999 out of 271 companies in the Consumer Packaged Goods industry.
Is Tyson Foods' Intrinsic Value: DCF (Earnings Based) too high?
Tyson Foods' current Intrinsic Value: DCF (Earnings Based) is $44.32. The Consumer Packaged Goods industry median Intrinsic Value: DCF (Earnings Based) is 0.88. Tyson Foods' value of $44.32 is 4936.4% above this industry median. Based on the distribution chart, Tyson Foods ranks #999999 out of 271 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, Tyson Foods has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tyson Foods' Intrinsic Value: DCF (Earnings Based) compare to BG and CALM?
According to the Consumer Packaged Goods industry distribution chart, Tyson Foods ranks #999999 out of 271 companies for Intrinsic Value: DCF (Earnings Based). This places Tyson Foods in the lower half of its industry. The industry median Intrinsic Value: DCF (Earnings Based) is 0.88. Tyson Foods' value of $44.32 is 4936.4% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Earnings Based) for a Consumer Packaged Goods company?
The median Intrinsic Value: DCF (Earnings Based) among Consumer Packaged Goods companies is 0.88, based on 271 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Earnings Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Earnings Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Tyson Foods's current Intrinsic Value: DCF (Earnings Based) of $44.32 is 4936.4% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Earnings Based) mean?
A high Intrinsic Value: DCF (Earnings Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on Tyson Foods and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: DCF (Earnings Based) is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Tyson Foods's current Intrinsic Value: DCF (Earnings Based) is $44.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tyson Foods stock overvalued right now?
Based on GuruFocus' analysis, Tyson Foods (TSN) is currently considered Modestly Undervalued. The stock's GF Value™ is $60.19, compared to a current price of $51.62 — trading 14.2% below its estimated fair value. The current Intrinsic Value: DCF (Earnings Based) is $44.32 and 4936.4% above the Consumer Packaged Goods industry median of 0.88. Tyson Foods' overall GF Score™ is 69/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Earnings Based) calculated?
Intrinsic Value: DCF (Earnings Based) is calculated from a company's financial statements. For Tyson Foods (TSN), the current Intrinsic Value: DCF (Earnings Based) is $44.32 as of Sep. 03, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Tyson Foods (TSN) Overvalued in 2026?

Based on GuruFocus' analysis, Tyson Foods stock appears to be undervalued. The current stock price of $51.62 is trading 14.2% below its estimated GF Value™ of $60.19. GuruFocus considers Tyson Foods to be Modestly Undervalued.

Key valuation signals for TSN:

  • Intrinsic Value: DCF (Earnings Based): $44.32
  • GF Value™: $60.19 vs. price of $51.62 (14.2% below fair value)
  • GF Score™: 69/100 with 3 warning signs
  • Industry Position: 4936.4% above the Consumer Packaged Goods median (#999999 of 271)

No single metric tells the full story. See the TSN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tyson Foods Business Description

Address 2200 West Don Tyson Parkway, Springdale, AR, USA, 72762-6999
Tyson Foods is a protein-focused food producer, selling raw chicken, beef, pork, and prepared foods. Chicken and beef are its two largest segments, composing about 40% and 30% of sales, respectively. Prepared foods constituted 18% of fiscal 2025 sales and include brands like Tyson, Jimmy Dean, Hillshire Farm, Ball Park, and Sara Lee. However, most of these are in product categories rife with competition where Tyson does not have a massive market share lead. Tyson sells some products overseas, but the international segment accounts for just 4% of total revenue. The company is an active acquirer, with more recent years' purchases focused on international and food-service markets.
69GF Score

Get the complete analysis for TSN

Intrinsic Value: DCF (Earnings Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$51.62
Price
$60.19
GF Value