CAG

ConAgra Brands, Inc.Consumer Defensive / Packaged FoodsINTACT

Conagra Brands, Inc., together with its subsidiaries, operates as a branded consumer packaged goods food company primarily in the United States. The company operates in four segments: Grocery & Snacks, Refrigerated & Frozen, International, and Foodservice. The Grocery & Snacks segment primarily offers shelf stable food products through various retail channels. The Refrigerated & Frozen segment provides temperature-controlled food products through various retail channels. The International segment offers food products in various temperature states through retail and foodservice channels outside of the United States. The Foodservice segment offers branded and customized food products, including meals, entrees, sauces, and various custom-manufactured culinary products packaged for restaurants and other foodservice establishments. The company sells its products under the Birds Eye, Duncan Hines, Healthy Choice, Marie Callender's, Reddi-wip, Slim Jim, and Angie's BOOMCHICKAPOP brands. Conagra Brands, Inc. was incorporated in 1919 and is headquartered in Chicago, Illinois.

Share Price
$14.60
52W: $12.53 - $20.32
DCF Fair Value
$21.34
+31.6% MoS
P/E (TTM)
20x
ROIC
10.4%
Operating Margin
13.8%
FCF Yield
12.3%
Debt / Equity
1.18x
Piotroski Score
5/9
Altman Z-Score
4.52
Market Cap
$7B

Price vs. Intrinsic Value Corridor

Margin of Safety Buy Zone (<25% Discount)

Historical market price overlaid against conservative DCF Fair Value & Benjamin Graham Margin of Safety bands.

Period Return (1Y)
()
Period Range
$ - $
DCF Fair Value
$21.34
MOS Buy Target (-25%)
$16.01
Valuation Overlays:

2-Stage Discounted Cash Flow (DCF) Workbench

Conservative intrinsic value model based on owner cash generation over a 10-year investment horizon. Opens with LocalAlpha's baseline assumptions (matching the fair value shown above) — adjust any input to stress-test.

Current Market Price
$14.60
DCF Fair Value
$21.18
+31.1% MoS
$859M
$100M$859M (Reported)$50,000M
6.9%
-5%10% (Target)35%
4.5%
0%5%20%
9.0%
6%9% (Standard)15% (High Risk)
2.5%
1% (GDP Floor)2.5% (Inflation)4.0%
$7,300M
-$100B CashBalance Sheet+$150B Debt
10-Yr PV of Cash Flows
$7.5B
PV of Terminal Value
$10.0B
Implied Enterprise Value
$17.4B
Implied Equity Value
$10.1B
YearYr 1Yr 2Yr 3Yr 4Yr 5Yr 6Yr 7Yr 8Yr 9Yr 10
Projected FCF ($M)$918$982$1,049$1,122$1,199$1,253$1,310$1,368$1,430$1,494
Present Value (PV)$842$826$810$795$779$747$716$687$658$631

Benjamin Graham & Buffett Value Models

Classical deep value metrics based on asset backing, normalized earnings power, and owner cash yield.

Graham Number
N/A

Calculated as √(22.5 × EPS × BVPS). The maximum theoretical price a defensive investor should pay based purely on asset book value and current earnings.

Not calculable here: the formula takes a square root of EPS × book value, so it breaks down when trailing earnings (or book value) are negative. A company losing money has no defensive-investor price under Graham's classic test — lean on the DCF and solvency scores instead.

EPS: $-4.00BVPS: $13.29
Revised Graham Formula
N/A

Formula: V = (EPS × (8.5 + 2g) × 4.4) / Y where g is the conservative 7-10 yr growth rate and Y is AAA Bond Yield.

Buffett Owner Earnings11.6% Yield
$1.70 / share

True distributable cash flow: Net Income + D&A - Maintenance CapEx. Reflects the cash Buffett would extract without hurting unit volume.

Total: $0.8BYield: 11.6%

Reverse DCF: Market Growth Expectation

EXTREMELY LOW BARRIER
-6.5% CAGR (Next 10 Yrs)

At the current price of $14.60, the market is assuming the business will compound Free Cash Flow at -6.5% per year for the next decade with a 9% hurdle rate.

Value Investor Verdict
✓ Low market hurdle: Easy for a wide-moat compounder to beat.
Autonomous Thesis Underwriting

Surveil CAG with Mathematical Margin of Safety Rules

Set non-negotiable floor rules for ConAgra Brands, Inc.. If a newly filed quarterly 10-Q breaks your ROIC floor, operating margin boundary, or balance sheet leverage rules, receive an autonomous breach audit within 15 minutes.

Buffett Quality

ROIC > 15% • Margin > 15% • D/E < 0.5x

Margin Floor Guard

Current Margin 13.8% • Floor > 10%

Solvency Guard

Altman-Z > 2.6 • Current Ratio > 1.5x

Frequently Asked Questions: ConAgra Brands, Inc. (CAG) Intrinsic Valuation

Audited fundamentals, DCF intrinsic value sensitivity, and thesis break detection parameters for ConAgra Brands, Inc..

Based on institutional multi-stage Discounted Cash Flow (DCF) modeling on audited SEC cash flows, ConAgra Brands, Inc. has an estimated DCF intrinsic fair value of $21.34 per share compared to its current market price of $14.60. This represents an estimated 31.6% margin of safety (trading below fair value). Additionally, its classic Benjamin Graham Number stands at $N/A.

Related Consumer Defensive Value Stocks & Sector Peers

Compare ConAgra Brands, Inc. with audited intrinsic valuation models across the Consumer Defensive sector.

View All S&P 500 Stocks