Vital Farms, Inc. (VITL)
Food and Kindred Products · Consumer Staples · $1.3B
Intrinsic Value (Consensus)
$19.62
Current Price
$28.80
Margin of Safety
-31.9%
31.9% Above Intrinsic Value
Value: $20
Price: $29
Valuation Model Estimates
Current Price: $28.80
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$16.09
Earnings Power Value
$13.98
Relative Value (P/E)
$28.80
Dividend Discount Model
Not applicable
—
Consensus Value
$19.62
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%.
Key Financials
- EPS (TTM)
- $1.44
- EPS (Forward)
- $1.73
- Book Value
- $7.99
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 18.9%
- Debt/Equity
- 3%
- Revenue Growth
- 25.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance