US Foods Holding Corp. (USFD)
Wholesale-Groceries & Related Products · Consumer Discretionary · $20.5B
Intrinsic Value (Consensus)
$41.10
Current Price
$93.22
Margin of Safety
-55.9%
55.9% Above Intrinsic Value
Value: $41
Price: $93
Valuation Model Estimates
Current Price: $93.22
DCF (Discounted Cash Flow)
$204.05
Graham Number
$35.95
Earnings Power Value
$28.54
Relative Value (P/E)
$58.80
Dividend Discount Model
Not applicable
—
Consensus Value
$41.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
61
Profitability
22/25
Strength
19/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.94
- EPS (Forward)
- $3.53
- Book Value
- $19.54
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 15.7%
- Debt/Equity
- 88%
- Revenue Growth
- 4.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance