/
DCF Valuation
Base-case fair value
$129.19
Intrinsic $172.25 · 25% MOS
Current price: $27.76
Base-case summary
Our base-case DCF for Fresh Del Monte Produce Inc (FDP) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 42.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $175M in trailing free cash flow, this produces an intrinsic value of $172.25 per share. A 25% safety margin gives a fair value of $129.19, suggesting the stock is currently 365% undervalued against the $27.76 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$175M
Cash & equivalents
$66M
Total debt
$649M
Shares outstanding
48M