Valuation models
price $82.90 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused67.21 – 129.9690.619% undervaluedDCF · Perpetuity growth · 10y70.69 – 134.1994.3812% undervaluedDCF · EBITDA exit · 5y110.87 – 123.29116.9129% undervaluedDCF · EBITDA exit · 10y105.58 – 128.34116.4029% undervaluedP/E · peers79.46 – 175.54124.2033% undervaluedP/E · own history86.89 – 126.8994.8913% undervaluedPEG—85.743% undervaluedEV/EBITDA · peers49.96 – 107.6497.2515% undervaluedEV/Revenue · peers17.22 – 76.2076.099% overvaluedEarnings power value25.95 – 55.4137.50121% overvaluedDividend discount35.35 – 90.1752.5958% overvaluedWall St. consensus target—90.008% belowCost of capital (WACC)—6.94%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
90.61
Sysco closed at $82.90 — undervalued by 9% vs model.
67.21the model's range129.96
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
37.50 – 124.20
Wall St. target
90.00 8% below
Below model, 1y
27 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~4% recent)Thin margins (2.1% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 5.6x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.