/
DCF Valuation
Base-case fair value
$442.55
Intrinsic $590.07 · 25% MOS
Current price: $156.01
Base-case summary
Our base-case DCF for Seneca Foods Corp (SENEA) projects 10 years of free cash flow growth at 8.6% for years 1–5 and 4.3% for years 6–10, anchored to 8.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $168M in trailing free cash flow, this produces an intrinsic value of $590.07 per share. A 25% safety margin gives a fair value of $442.55, suggesting the stock is currently 184% undervalued against the $156.01 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
$168M
Cash & equivalents
$33M
Total debt
$309M
Shares outstanding
7M