>
Switch to:

Seaboard Intrinsic Value: Projected FCF

: $3,130.95 (As of Today)
View and export this data going back to 1972. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2021-11-27), Seaboard's Intrinsic Value: Projected FCF is $3,130.95. The stock price of Seaboard is $3901.64. Therefore, Seaboard's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Seaboard's Intrinsic Value: Projected FCF or its related term are showing as below:

AMEX:SEB' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.47   Med: 1.11   Max: 56.82
Current: 1.25

0.47
56.82

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Seaboard was 56.82. The lowest was 0.47. And the median was 1.11.

AMEX:SEB's Price-to-Intrinsic-Value-Projected-FCF is ranked lower than
75% of the 28 Companies
in the Conglomerates industry.

( Industry Median: 0.49 vs. AMEX:SEB: 1.25 )

Seaboard Intrinsic Value: Projected FCF Historical Data

The historical data trend for Seaboard's Intrinsic Value: Projected FCF 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.

* Premium members only.

Seaboard Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3,429.26 3,756.49 3,576.12 3,577.20 3,439.15

Seaboard Quarterly Data
Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 3,102.73 3,439.15 3,181.00 3,110.32 3,130.95

Competitive Comparison

For the Conglomerates subindustry, Seaboard's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF 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.

   

Seaboard Intrinsic Value: Projected FCF Distribution

For the Conglomerates industry and Industrials sector, Seaboard's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Seaboard's Intrinsic Value: Projected FCF falls into.



Seaboard Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Seaboard's Free Cash Flow(6 year avg) = $19.84.

Seaboard's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Sep21)*0.8)/Shares Outstanding (Diluted Average)
=(10.918777632373*19.84+4273*0.8)/1.161
=3,130.95

* 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.


Seaboard  (AMEX:SEB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Seaboard's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=3901.64/3130.9462086359
=1.25

* 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.


Seaboard Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Seaboard's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Seaboard Business Description

Seaboard logo
Industry
Industrials » Conglomerates NAICS : 551112 SIC : 6719
Traded in Other Exchanges
Address
9000 West 67th Street, Merriam, KS, USA, 66202
Seaboard Corp is a conglomerate of food production and transportation businesses. The group operates six business segments: pork, commodity trading and milling, marine, sugar and alcohol, power, and turkey. The group offers hog production and pork processing, biodiesel production, agriculture commodity trading, agriculture commodity processing and logistics, grain and feed milling, cargo shipping, sugarcane production, alcohol production, sugar refining, power production, turkey production and processing, and production of jalapeno peppers. The largest end markets by revenue are the Caribbean and Central and South America.
Executives
Bresky Jacob A. officer: Vice Pres-Business Development 9000 WEST 67TH STREET 3RD FLOOR SHAWNEE MISSION KS 66202
Bresky Ellen S. director, 10 percent owner 9000 WEST 67TH STREET 3RD FLOOR SHAWNEE MISSION KS 66202
Baena Douglas W director PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: BAENA DOUGLAS W a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Sand Darwin E officer: Pres. & CEO, Seaboard Foods 9000 WEST 67TH STREET SHAWNEE MISSION KS 66202
Winfield Ivan J. Jr officer: VP-Information Technology 9000 WEST 67TH STREET SHAWNEE MISSION KS 66202
Moss Ralph L officer: Senior Vice President 818 CONNECTICUT AVE NW STE 801 WASHINGTON DC 20006
Bresky Steven J director, 10 percent owner, officer: President & CEO P.O. BOX 2972 SHAWNEE MISSION KS 66201
Squires Paul M. director SEABOARD FLOUR 1320 CENTRE STREET, SUITE 200 NEWTON CENTER MA 02459
Trollinger Michael D. officer: VP, Corporate Controller, CAO 9000 WEST 67TH STREET SHAWNEE MISSION KS 66202
Holden Zachery J officer: Assistant Secretary 9000 WEST 67TH STREET MERRIAM KS 66202
Shifman Edward I. Jr. director 219 FULLER STREET WEST NEWTON MA 02465
Rodrigues J E director PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: RODRIGUES J E a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Becker David M officer: Sr Vice President-Gen. Counsel PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: BECKER DAVID M a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Tywater Ty A officer: Vice President 9000 WEST 67TH STREET MERRIAM KS 66202
Rankin David H. officer: Vice President 9000 WEST 67TH STREET SHAWNEE MISSION KS 66202
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)