Company Valuation: Seaboard Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,518 4,568 4,382 3,467 2,359 4,258
Change - 29.83% -4.06% -20.89% -31.94% 80.47%
Enterprise Value (EV) 1 3,478 4,967 4,929 4,258 2,994 4,945
Change - 42.79% -0.75% -13.62% -29.67% 65.14%
P/E 12.4x 8.01x 7.56x 17.7x 26.8x 8.64x
PBR 0.92x 1.03x 0.88x 0.75x 0.5x 0.82x
PEG - 0x 4.31x -0.3x -0.5x 0x
Capitalization / Revenue 0.49x 0.49x 0.39x 0.36x 0.26x 0.44x
EV / Revenue 0.49x 0.54x 0.44x 0.45x 0.33x 0.51x
EV / EBITDA 8.59x 7.96x 5.54x 21x 6.45x 8.88x
EV / EBIT 14.9x 11.1x 7.53x -53.2x 19.6x 20.7x
EV / FCF -663x -8.29x -390x 30.3x -21x -22x
FCF Yield -0.15% -12.1% -0.26% 3.31% -4.75% -4.54%
Dividend per Share 2 9 9 9 9 9 9
Rate of return 0.3% 0.23% 0.24% 0.25% 0.37% 0.2%
EPS 2 243.6 491 499.7 202.2 90.62 514.5
Distribution rate 3.69% 1.83% 1.8% 4.45% 9.93% 1.75%
Net sales 1 7,126 9,229 11,243 9,562 9,100 9,746
EBITDA 1 405 624 890 203 464 557
EBIT 1 233 446 655 -80 153 239
Net income 1 283 570 580 226 88 496
Net Debt 1 -40 399 547 791 635 687
Reference price 2 3,031.00 3,935.01 3,775.21 3,570.10 2,429.66 4,444.82
Nbr of stocks (in thousands) 1,161 1,161 1,161 971 971 958
Announcement Date 17/2/21 15/2/22 14/2/23 13/2/24 13/2/25 12/2/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.06B
21.1x2.9x14.43x3.86% 259B
19.95x2.5x14.92x3.29% 79.91B
18.31x1.87x10.59x3.45% 50.74B
14.18x0.53x9.56x2.7% 36.91B
22.08x3.34x13.48x3.17% 36.64B
36.68x3.07x18.26x0.97% 31.45B
71.4x10.96x45.44x1.07% 31.2B
102.04x1.91x9.5x6.33% 30.03B
Average 38.22x 3.38x 17.02x 3.1% 62.17B
Weighted average by Cap. 28.37x 3.03x 15.46x 3.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SEB Stock
  4. Valuation Seaboard Corporation