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 17/02/21 15/02/22 14/02/23 13/02/24 13/02/25 12/02/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 422.7Cr
20.81x2.89x14.3x3.87% 26TCr
19.85x2.49x14.87x3.3% 7.95TCr
18.14x1.85x10.46x3.48% 5TCr
16.55x0.53x10.03x2.6% 3.82TCr
21.23x3.22x13.03x3.3% 3.52TCr
12.32x1.97x9.67x6.21% 3.07TCr
70.35x10.75x44.7x1.09% 3.05TCr
35.07x2.97x17.56x1.02% 2.97TCr
Average 26.79x 3.33x 16.83x 3.11% 6.17TCr
Weighted average by Cap. 23.20x 2.98x 15.26x 3.45%

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