Con tu permiso, usamos análisis limitados y respetuosos con la privacidad para entender qué recorridos de investigación funcionan. No usamos rastreadores publicitarios ni grabación de sesiones. Puedes cambiar esta opción en Preferencias. Lee la Política de privacidad.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
MKC — frequently asked questions
Is McCormick & Company Incorporated overvalued?
In our latest published analysis dated 2026-09-20, MKC looks meaningfully undervalued. The price recorded at analysis is 48,7 USD versus our fair value of 57,6 USD; the high endpoint is presented separately as potential value of 102 USD. That implies roughly 18.2% upside to fair value at that date.
Our latest published report, analyzed 2026-09-20, gives MKC a fair value of 57,6 USD and a potential value of 102 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for McCormick & Company Incorporated's archetype; it is a dated research output, not a live price.
Should I buy MKC now?
Our latest published rating for MKC, analyzed 2026-09-20, is Buy. McCormick & Company Incorporated looks meaningfully undervalued at the analysis-date price of 48,7 USD versus fair value of 57,6 USD; potential value is 102 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for MKC?
The dedicated bear-case section in our report analyzed 2026-09-20 documents McCormick & Company Incorporated's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is MKC's rating?
Our latest published rating for MKC, analyzed 2026-09-20, is Buy, with a published moat assessment of 7/10 (Narrow). It reflects our fair value of 57,6 USD, the potential value of 102 USD, and the price recorded at analysis (48,7 USD).
Este informe aún no se ha traducido. Actualice en unos minutos una vez que la cola de traducción se ponga al día.
§1 Resumen ejecutivoEN
Respuesta en 30 segundosBuy
Precio frente a valor
Precio
$48.72
Valor razonable
$57.60
Valor potencial
$102.44
A fecha de
2026-09-18
Por qué puede funcionar
Accelerated international expansion across EMEA ($1,268.5M, 18.5% of revenue) and Asia Pacific ($704.0M, 10.3% of revenue), paired with expanding B2B custom flavor formulations, driving top-line growth and expanding valuation toward Potential value of $102.44.
We rate McCormick & Company a Buy. At the report-date price of $48.72 on September 18, 2026, the stock trades at an 18.2% discount to our Fair value of $57.60. Downside risk centers on customer concentration and private-label retail pushback at Walmart. However, proprietary flavor partnerships and category brand loyalty provide resilient cash generation to drive outperformance.3,6
The committee assigns a Buy rating, indicating that McCormick offers an attractive risk-adjusted return profile for long-term compounder and dividend-oriented investors.
On the analysis date of September 18, 2026, McCormick shares traded at $48.72, standing 15.4% below our house Fair value estimate of $57.60 and well below of $102.44.
The principal risk to this investment thesis is customer concentration and pricing pushback at Walmart, which generates 12.0% of consolidated revenue. If Walmart demands aggressive promotional allowances or favors private-label spices, Consumer segment revenue would contract below negative 2% YoY, compressing consolidated operating margins toward 13.5%.5,6
Conversely, the primary driver of upside is McCormick's dual-engine pricing power and proprietary formulation stickiness. The Consumer segment sustains a 37.9% gross margin via dominant shelf placement, while Flavor Solutions embeds co-developed recipes across multinational food makers. This combination generates $740.4M in free cash flow, supporting dividend growth and expanding value toward Potential value of $102.44.4,5,6
Premium Pricing and Shelf Leadership in Consumer Spices
McCormick commands a 37.9% gross margin in retail seasonings, significantly exceeding packaged food peers and reflecting enduring consumer brand equity.5
High Switching Costs in Custom Flavor Solutions
Co-developed seasoning blends and technical integration across multinational food makers generate $2,890.0M in sticky institutional revenue.6
McCormick is rated Buy based on its durable pricing power in consumer spices and high switching costs in custom flavor formulations.
Descripción general de la empresa
McCormick is a global leader in flavor. McCORMICK & COMPANY, INCORPORATED manufactures, market, and distribute spices, seasoning mixes, condiments, and other flavorful products to the entire food and beverage industry–retailers, food manufacturers, and foodservice businesses. McCORMICK & COMPANY, INCORPORATED manages its business in two operating segments, Consumer and Flavor Solutions, as described in Item 1 of this report. McCORMICK & COMPANY, INCORPORATED operates in two business segments: Consumer and Flavor Solutions. The Consumer and Flavor Solutions segments manufacture, market and distribute herbs, spices, seasoning mixes, condiments and other flavorful products throughout the world.
McCORMICK & COMPANY, INCORPORATED measures the performance of its business segments based on operating income, excluding special charges. See Note 15 of notes to its consolidated financial statements for additional information on its segment measures as well as for a reconciliation by segment of operating income, excluding special charges.
§2 Caso bajistaEN
Under a simulated stress scenario where retail private-label substitution accelerates and commercial accounts dual-source flavor inputs, consolidated revenue growth slows to 1.75% annually. Operating margins contract from 15.65% toward 10.94% as promotional allowances rise and unabsorbed factory overhead accumulates. In this environment, free cash flow generation declines, reducing balance sheet deleveraging capacity against $4,933.5M of total debt and restraining annual dividend expansion.
Private-label store brand substitution accelerates in retail grocery channels.6
Customer dual-sourcing limits production run volumes in B2B flavor systems.6
The downside path models retail shelf space losses to private-label offerings and contract renegotiations from concentrated commercial customers. Disconfirmation of downside risk would occur if retail grocery scanner data shows branded market share gains across core spices over consecutive quarters.
Cómo puede fallar esta tesis
Private-label share gains and Walmart retail buyer pushback trigger volume contraction and pricing concessions in the Consumer segment
Walmart represents 12.0% of revenue, and gross margins face promotional pressure from packaged food peers. If retail buyer negotiations push consumer growth below negative 2% annually, shelf space compression triggers brand concessions.6
FV impact
-13.5%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 12 months
Señales de alerta temprana a vigilar
Los cinco acontecimientos que debilitarían nuestra tesis de inversión.
01
Consumer Segment Organic Sales Growth
Volume contraction signals private-label shelf encroachment and customer resistance to branded pricing at major retailers, impairing gross margin stability and core cash generation.
Actual:57.8% sales share in FY2025
Alerta siSustained decline below negative 2.0% YoY for two consecutive quarters
McCormick holds a narrow economic moat underpinned by brand loyalty in retail spices and customer switching costs in commercial flavor systems. In FY2025, consolidated gross margin reached 37.9%, significantly exceeding the packaged foods industry benchmark of 23.2% and peer levels at Campbell Soup (28.57%), Lamb Weston (20.68%), and Hormel Foods (15.74%). Operating income of $1,070.8M confirms pricing power and cost recovery across primary cooking categories.
Franchise durability is bounded by retail concentration, with Walmart accounting for 12.0% of revenue, and commercial exposure to PepsiCo at 12.0% of sales. Nevertheless, proprietary culinary recipes and category captaincy defend core shelf space, keeping advantages stable.
Beneficio económico
Return on invested capital of 8.86% exceeds the computed weighted average cost of capital of 6.92%, confirming positive economic profit generation across business cycles.1
7/ 10
Narrow
Sources of advantage
01Consumer Brand Equity and Shelf Leadership — Consumer segment generated $3,950.3M representing 57.8% of FY2025 revenue, driving a consolidated 37.9% gross margin.Wide
02Flavor Solutions Technical Switching Costs — Flavor Solutions contributed $2,890.0M in FY2025 revenue through co-developed flavor systems that require costly reformulation to replace.Moderate
Amenazas conocidas al foso
Amenaza
Severidad
Cronograma
Mitigación
Retail private-label penetration and grocery buyer pushback
medium
12 to 24 months
Tiered brand architecture and category management optimize retailer margin productivity.
B2B customer reformulation or dual-sourcing initiatives
The highlighted cell is Fair value when every assumption sits at its base level ($57.60). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $899.6M after modeled capex of $175.0M, with terminal value at 65.6% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Steady volume growth across core culinary product lines.6
Preservation of operating margins through supply chain productivity initiatives.5
The base path expects steady compound growth driven by essential consumer seasoning demand and ongoing B2B flavor development partnerships. Disconfirmation would appear by mid-FY2027 if retail promotional pressure erodes shelf leadership or key retail partners demand pricing concessions.6
Faster international culinary penetration across developing markets.6
Expanded technical flavor partnerships with packaged food leaders.6
§7 Árbol de decisión de resultadosEN
Superado
Upgrade to Strong Buy; Consider expanding position sizing as operating margin outperformance confirms structural brand strength across global retail channels.
Accelerating volume growth across retail channels paired with robust pricing power would prove market share gains against store brands and warrant the highest rating band.
En línea
Maintain Buy; Maintain planned allocation and reinvest dividends while verifying quarterly cash conversion and shelf productivity.
Disparador: Organic sales growth and operating margins tracking consensus expectations.
Consistent financial delivery validates the compounder thesis and supports retaining the house position.
Fallo
Downgrade to Hold; Pause incremental capital commitments, re-evaluate customer concentration risks, and monitor retail order volumes.
Disparador: Volume contraction in Consumer or margin compression from customer pricing pushback.
Significant concessions to major retail partners or volume cancellations in Flavor Solutions would weaken cash generation and require a more defensive stance.
Calidad de los beneficios
Reported earnings reflect high cash generation, with operating cash flow consistently outpacing net income, disciplined working capital management, and steady inventory turns that support long-term dividend distributions.5
Métricas a vigilar antes de la publicación
01
Métrica:
Consumer Segment Organic Volume Growth
ActualConsumer revenue represents the primary share of total company sales with stable demand.
Por qué importa
Measures whether brand demand expands independent of pricing actions, showing customer loyalty against store-brand spice alternatives.6
Capital allocation prioritizes continuous dividend growth, supported by thirty-seven consecutive years of increases, alongside disciplined reinvestment in plant automation and selective debt retirement. Share repurchases remain modest at $34.8M in FY2025, preserving cash to manage $4,933.5M in total debt.
Return on invested capital reflects sustained operating profitability across brand seasonings and high customer retention in custom flavor formulations.
Latest ROIC of 8.86% comfortably exceeds the computed WACC of 6.92%, confirming positive economic value addition.
Self-funded cash generation provides ample liquidity to cover annual dividend payments of $483.0M while steadily paying down term obligations.
Ingresos más recientes6840,3 M US$CAGR de ingresos +5,0 %
Margen operativo15,7 %10 periodos fiscales
Flujo de caja libre más reciente740,4 M US$FY2025
Deuda neta3519 M US$FY2025
Desglose de la cuenta de resultadosCómo la escala del negocio se convierte en beneficio declarado.
StockMarketAgent.AI
Ingresos6840,3 M US$Coste de ventas−4248,1 M US$Beneficio bruto2592,2 M US$Gastos operativos−1521,4 M US$Beneficio operativo1070,8 M US$Partidas no operativas e impuestos−281,4 M US$Beneficio neto789,4 M US$
Datos del historial financiero
Ingresos
6.840.300.000 US$
Coste de ventas
4.248.100.000 US$
Beneficio bruto
2.592.200.000 US$
Gastos operativos
1.521.400.000 US$
Beneficio operativo
1.070.800.000 US$
Partidas no operativas e impuestos
-281.400.000 US$
Beneficio neto
789.400.000 US$
Resumen del balanceCómo se mantienen y financian los activos declarados en el período seleccionado.
StockMarketAgent.AI
Composición de activosFinanciado por
Activos totales13,2 mil M US$Efectivo95,9 M US$Activos corrientes2138,1 M US$Pasivos totales7432,3 M US$Pasivos corrientes3062,2 M US$Patrimonio neto5768,1 M US$
Datos del desglose del balance
Activos totales
13.200.400.000 US$
Efectivo
95.900.000 US$
Activos corrientes
2.138.100.000 US$
Pasivos totales
7.432.300.000 US$
Pasivos corrientes
3.062.200.000 US$
Patrimonio neto
5.768.100.000 US$
Puente de flujo de cajaCómo el flujo de caja operativo se convirtió en flujo de caja libre en FY2025.
StockMarketAgent.AI
Conciliación del flujo operativo
Beneficio neto789,4 M US$Depreciación y amortización+231,3 M US$Compensación basada en acciones+46,2 M US$Otros ajustes operativos−104,7 M US$Flujo de caja operativo962,2 M US$
Conciliación del efectivo inicial al final
Efectivo inicial186,1 M US$Flujo de caja operativo+962,2 M US$Flujo de inversión−255,2 M US$Flujo de financiación−840,9 M US$Efecto del tipo de cambio+43,7 M US$Efectivo final95,9 M US$
962,2 M US$ − 221,8 M US$Flujo de caja libre 740,4 M US$
Datos del puente de flujo de caja
Beneficio neto
789.400.000 US$
Entrada operativa
1.066.900.000 US$
Depreciación y amortización
231.300.000 US$
Compensación basada en acciones
46.200.000 US$
Flujo de caja operativo
962.200.000 US$
Salida operativa
104.700.000 US$
Efectivo disponible
1.192.000.000 US$
Efectivo inicial
186.100.000 US$
Efecto del tipo de cambio
43.700.000 US$
Salida de inversión
255.200.000 US$
Capex
221.800.000 US$
Otras actividades de inversión
33.400.000 US$
Salida de financiación
840.900.000 US$
Efectivo final
95.900.000 US$
Flujo de inversión
-255.200.000 US$
Flujo de financiación
-840.900.000 US$
Ingresos por segmento operativoProporción de los ingresos totales de 2025-11-30.
6840,3 M US$Ingresos totales
Ingresos por segmento operativoProporción
Consumer3950,3 M US$57,8 %+2,6 % interanual
Flavor Solutions2890 M US$42,2 %+0,5 % interanual
Fuente: SEC EDGAR · Presentado 2026-01-22 · SEC EDGAR
Datos de composición de ingresos: Ingresos por segmento operativo
Ingresos por segmento operativo
Ingresos
Proporción
interanual
Consumer
3950,3 M US$
57,8 %
2,6 %
Flavor Solutions
2890 M US$
42,2 %
0,5 %
Ingresos por regiónProporción de los ingresos totales de 2025-11-30.
6840,3 M US$Ingresos totales
Ingresos por regiónProporción
Americas4867,8 M US$71,2 %+1,4 % interanual
Europe Middle East And Africa1268,5 M US$18,5 %+2,4 % interanual
Asia Pacific704 M US$10,3 %+3,2 % interanual
Fuente: SEC EDGAR · Presentado 2026-01-22 · SEC EDGAR
Datos de composición de ingresos: Ingresos por región
Ingresos por región
Ingresos
Proporción
interanual
Americas
4867,8 M US$
71,2 %
1,4 %
Europe Middle East And Africa
1268,5 M US$
18,5 %
2,4 %
Asia Pacific
704 M US$
10,3 %
3,2 %
Ingresos y beneficiosCómo la escala del negocio se convierte en beneficio declarado.
Efectivo y deudaLiquidez disponible frente al endeudamiento total.
Generación de efectivoFlujo de caja operativo frente al flujo de caja libre.
RentabilidadEvolución de los márgenes bruto, operativo y neto.
Datos financieros puntuales utilizados en el análisis del 2026-09-20.
Datos del historial financiero
Período
Ingresos
EBITDA
Beneficio neto
Flujo de caja operativo
Flujo de caja libre
Capex
Depreciación y amortización
Compensación basada en acciones
Recompras de acciones
Dividendos pagados
Emisión neta de deuda
Flujo de inversión
Flujo de financiación
Efectivo inicial
Efectivo final
Efectivo e inversiones
Deuda total
Margen operativo
ROIC
WACC
Diferencial ROIC−WACC
2016-11-30
4411,5 M US$
753,9 M US$
472,3 M US$
658,1 M US$
504,3 M US$
153,8 M US$
108,7 M US$
25,6 M US$
242,7 M US$
217,8 M US$
—
-267,1 M US$
-371,5 M US$
—
118,4 M US$
20,8 M US$
1056,9 M US$
14,5 %
—
4,8 %
—
2017-11-30
4730,3 M US$
815,7 M US$
477,4 M US$
815,3 M US$
632,9 M US$
182,4 M US$
125,2 M US$
23,9 M US$
137,8 M US$
237,6 M US$
—
-4508,3 M US$
3756 M US$
118,4 M US$
186,8 M US$
78,9 M US$
4769,5 M US$
14,8 %
—
4,4 %
—
2018-11-30
5302,8 M US$
1066,6 M US$
933,4 M US$
821,2 M US$
652,1 M US$
169,1 M US$
150,7 M US$
25,6 M US$
62,3 M US$
273,4 M US$
—
-158,5 M US$
-751,1 M US$
186,8 M US$
96,6 M US$
96,6 M US$
4136,4 M US$
16,8 %
—
4,9 %
—
2019-11-30
5347,4 M US$
1143,2 M US$
702,7 M US$
946,8 M US$
773,1 M US$
173,7 M US$
158,8 M US$
37,2 M US$
95,1 M US$
302,2 M US$
—
-171 M US$
-725,8 M US$
96,6 M US$
155,4 M US$
155,4 M US$
3723,5 M US$
17,9 %
—
3,2 %
—
2020-11-30
5601,3 M US$
1182,1 M US$
747,4 M US$
1041,3 M US$
816 M US$
225,3 M US$
165 M US$
46 M US$
47,3 M US$
330,1 M US$
—
-1025,6 M US$
220,9 M US$
155,4 M US$
423,6 M US$
423,6 M US$
4017,7 M US$
17,8 %
—
2,4 %
—
2021-11-30
6317,9 M US$
1218,7 M US$
755,3 M US$
828,3 M US$
550,3 M US$
278 M US$
186,3 M US$
66,6 M US$
8,6 M US$
363,3 M US$
—
-908,6 M US$
22 M US$
423,6 M US$
351,7 M US$
351,7 M US$
4743,6 M US$
16,1 %
—
2,8 %
—
2022-11-30
6350,5 M US$
1162,5 M US$
682 M US$
651,5 M US$
389,5 M US$
262 M US$
200,6 M US$
60,3 M US$
38,8 M US$
396,7 M US$
-73,7 M US$
-146,4 M US$
-487,2 M US$
351,7 M US$
334 M US$
334 M US$
3912,9 M US$
13,6 %
—
5,4 %
—
2023-11-30
6662,2 M US$
963 M US$
680,6 M US$
1237,3 M US$
973,4 M US$
263,9 M US$
199,3 M US$
63,4 M US$
35,7 M US$
418,5 M US$
-736,3 M US$
-260,5 M US$
-1184,2 M US$
334 M US$
166,6 M US$
166,6 M US$
4139,2 M US$
14,5 %
—
6,0 %
—
2024-11-30
6723,7 M US$
1316,5 M US$
788,5 M US$
921,9 M US$
647 M US$
274,9 M US$
208,8 M US$
47,4 M US$
53,1 M US$
451 M US$
-94,5 M US$
-269 M US$
-583,1 M US$
166,6 M US$
186,1 M US$
186,1 M US$
3858,8 M US$
15,8 %
—
6,0 %
—
2025-11-30
6840,3 M US$
1340,5 M US$
789,4 M US$
962,2 M US$
740,4 M US$
221,8 M US$
231,3 M US$
46,2 M US$
34,8 M US$
483 M US$
-366,6 M US$
-255,2 M US$
-840,9 M US$
186,1 M US$
95,9 M US$
95,9 M US$
3614,9 M US$
15,7 %
—
5,8 %
—
§9 Comparación de valoración con pares
Valor razonableReport-date price
McCormick & Company IncorporatedMKC
Precio / valor razonable
Valor razonable57,6 US$Report-date price48,72 US$
Fecha de evaluación
Ventaja competitivaNarrow
Cuadro de mando de inversión63 / 100
The J.M. Smucker CompanySJM
Precio / valor razonable
Valor razonable81,01 US$Report-date price120,02 US$
Fecha de evaluación
Ventaja competitivaNarrow
Cuadro de mando de inversión43 / 100
Hormel Foods CorporationHRL
Precio / valor razonable
Valor razonable23,82 US$Report-date price20,83 US$
McCormick & Company Incorporated (MKC) trades at 14.2x forward earnings against a peer median of 12.4x. Its EV/EBITDA of 12.6x compares with a peer median of 9.1x. The comparison uses 4 peers: The J.M. Smucker Company, Hormel Foods Corporation, Lamb Weston Holdings Inc. and Campbell Soup Company, as of 2026-09-19 to 2026-09-20.
§10 Industria y cicloEN
Fase del ciclo
Expansion
Packaged food industry capex-to-revenue stands at 2.3% and capex-to-depreciation is 1.34x. McCormick operates with FY2025 capex of $221.8M representing 3.24% of revenue and 0.96x depreciation.5
Ciclo alcista
Culinary premiumization, rising demand for ethnic seasonings, and restaurant food service recovery expand demand for both packaged spices and custom flavor formulations across international regions.
Ciclo bajista
Consumer grocery belt-tightening accelerates store-brand private label adoption, while packaged food conglomerates rationalise SKU counts and seek price concessions to defend their own margins.
Tendencias seculares
Tendencia
Impacto
Nota
Global Culinary Flavor Exploration and Home Cooking
positive
Younger demographics demand diverse spices and hot sauces, expanding center-store spice category sales faster than standard center-store packaged groceries.
Private-Label Grocery Penetration
negative
Retail grocers expand store-brand spice offerings at discount price points, forcing branded manufacturers to invest continuously in marketing and packaging innovation.
McCormick occupies category leadership in consumer seasonings and essential co-development status in B2B flavor systems, positioning it well above commoditized food processing peers.
§11 Gestión de posiciónEN
Tamaño de posición
3-5%
A 3-5% target weighting is appropriate for a mature dividend compounder, balancing high cash flow visibility and dividend yield against customer concentration risks at Walmart and PepsiCo.6
Riesgo
Limit total portfolio allocation to 5% to constrain exposure to packaged food channel concentration and private-label grocery promotional cycles.
Tramos de entrada
Nivel
Acción
Por qué
Below $49.00
Initiate first tranche up to 2% portfolio weight
Offers an attractive discount to Fair value of $57.60 with favorable risk-reward asymmetry.
Below $46.00
Add second tranche to reach full 3-5% recommended position size
Provides enhanced margin of safety against retail promotional headwinds and debt refinancing costs.
Tramos de salida
Nivel
Acción
$57.60
Trim one-third of position at Fair value to rebalance gains
$70.00
Trim additional one-third as valuation approaches Potential value range
Thirty-seven consecutive years of dividend increases backed by $740.4M in free cash flow and a 1.22x operating cash conversion ratio provide highly dependable capital return.4,5
Long-Term Quality Compounders
Buy
An 8.86% ROIC exceeding the 6.92% cost of capital confirms durable economic value creation, with shares trading at a wide margin of safety to Potential value of $102.44.1
Defensive Core Allocators
Buy
Essential recipe positioning and custom commercial flavor partnerships protect baseline cash flows against cyclical macro downturns.6
§14 Recomendación finalEN
Acción
Comprar
McCormick represents a high-quality consumer compounder trading at an 18.2% discount to our Fair value of $57.60 on the analysis date of September 18, 2026.3
Strong free cash flow of $740.4M supports a durable dividend payout and steady balance sheet deleveraging, while proprietary flavor formulations protect economic margins.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Refinancing of maturing debt at higher borrowing rates combined with elevated equity risk premium increases corporate cost of capital by 200 bps
McCormick carries $4,933.5M of total debt against $95.9M in cash and current liabilities of $3,062.2M. With pre-tax debt cost at 5.76% relative to baseline WACC of 6.92%, refinancing above 8.92% would severely erode equity value.1,3,5
FV impact
-20.7%
Cost of capital 2 points higher
Trigger
Within 24 months
Dual-sourcing and reformulation at PepsiCo combined with retail grocery shelf slot compression drives bear case execution
PepsiCo accounts for 12.0% of revenue and Walmart accounts for 12.0%. Loss of custom formulation volume creates unabsorbed plant overhead, degrading consolidated operating margin toward historical levels of 13.60%.5,6
FV impact
-6.2%
The analyst's bear scenario path and multiple as the base case
Trigger
Within 18 months
Margin erosion would indicate inability to pass through ingredient packaging inflation or severe price concessions demanded by retail channel partners, permanently lowering operating cash conversion.
Actual:37.9% in FY2025
Alerta siContraction below 36.5% over any rolling twelve-month period
Stagnation across international culinary markets removes key geographic volume diversification, leaving consolidated revenue tethered to mature, low-growth North American retail grocery channels.
Actual:$1,268.5M EMEA and $704.0M APAC in FY2025
Alerta siAnnual constant-currency growth dropping below 0.0% in any fiscal year
Higher refinancing expense on $4,933.5M of total debt increases interest burden and drains free cash flow, constraining dividend growth and balance sheet flexibility.
Actual:5.76% as of 2026-09-20
Alerta siEffective borrowing cost exceeding 7.50% on debt refinancings
Co-located technical development teams and proprietary recipe integration protect retention.
Limitation: Terminal value is 65.6% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
Limitation: Terminal value is 78.4% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
The bull path reflects accelerated geographic expansion across EMEA and Asia Pacific, accompanied by premium brand mix shift and faster food service volume recovery. Disconfirmation would emerge if international sales decelerate or custom flavor contracts fail to expand product lines by late FY2027.6
ActualGross margin remains substantially higher than packaged food peer averages.
Por qué importa
Reveals whether cost increases in raw spices and packaging can be passed to retail and commercial partners without sacrificing gross profit.5
03
Métrica:
B2B Custom Flavor Formulation Retention
ActualFlavor Solutions delivers steady institutional volume across multinational food partners.
Por qué importa
Indicates customer switching costs and ongoing product co-development with global food manufacturers like PepsiCo.6
04
Métrica:
International Geographic Volume Expansion
ActualEurope and Asia Pacific provide meaningful regional diversification outside the domestic core.
Por qué importa
Diversifies top-line performance beyond the Americas and taps faster-growing culinary markets across Europe and Asia.6
