Fair value (multi-method)
Four independent methods triangulate what CPB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$7.35
Method range
$7.35 – $31.70
median $15.96
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $7.35 | -66.39% |
| Exit multiple | $31.70 | +44.86% |
| Analyst target | $20.67 | -5.53% |
| Graham number | $11.25 | -48.59% |
- Forward DCF$7.35
- Exit multiple$31.70
- Analyst target$20.67
- Graham number$11.25
Stock price
$21.88
FCF / share (TTM)
$0.10
3Y FCF CAGR
-1.5%
Fair value @ hist. growth
$1.04
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
40.8%
per year over your projection horizon
Margin of safety -1,996.5% vs hist-growth DCF
Historical 3Y CAGR
-1.5%
Your model implies
40.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -1% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.7% | 36.7% | 35.6% | 34.5% | 33.3% | 31.9% |
| 8.7% | 39.7% | 38.8% | 37.8% | 36.8% | 35.6% |
| 9.7% | 42.4% | 41.7% | 40.8% | 39.9% | 39.0% |
| 10.7% | 45.1% | 44.4% | 43.6% | 42.8% | 42.0% |
| 11.7% | 47.6% | 46.9% | 46.3% | 45.6% | 44.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$7.08B
Total debt − cash
Beta
1.00
Vs market benchmark
Frequently asked questions
Campbell Soup (CPB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.46% TTM
- Dividend Profile7.13% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.