Paying user area
Try for free
Sysco Corp. pages available for free this week:
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Sysco Corp. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
The analysis of the available financial data reveals notable trends in cash flow metrics over the six-year period from mid-2019 to mid-2024.
- Net Cash Provided by Operating Activities
- Net cash from operations shows variability across the years, initially decreasing from $2,411 million in 2019 to a low of $1,619 million in 2020. It then exhibited a recovery trend, increasing to $1,904 million in 2021 and slightly dipping to $1,791 million in 2022. A significant rise occurred in 2023, reaching $2,868 million, which slightly increased further to $2,989 million in 2024. Overall, the cash generated from operating activities strengthened over the period, demonstrating resilience and renewed operational efficiency following the trough experienced in 2020.
- Free Cash Flow to the Firm (FCFF)
- FCFF similarly shows fluctuations, beginning at $2,029 million in 2019 and dropping substantially to $1,166 million in 2020. This was followed by a strong rebound to $2,279 million in 2021. However, it declined again to $1,570 million in 2022 before rising to $2,512 million in 2023 and increasing further to $2,660 million in 2024. Despite the mid-period volatility, the overall trajectory indicates an improving capacity to generate free cash flow, particularly notable in the last two years where it approached and exceeded earlier peak levels.
Both metrics reflect the impact of external and internal factors influencing the firm's cash generation ability, with 2020 showing a clear dip likely due to adverse conditions, followed by recovery and growth in subsequent years. The strong upward trend post-2022 indicates improving operational performance and effective capital management, contributing to enhanced liquidity and financial flexibility.
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
2 2024 Calculation
Cash paid during the period for interest, tax = Cash paid during the period for interest × EITR
= × =
- Effective income tax rate (EITR)
-
The effective income tax rate exhibits considerable volatility over the periods analyzed. In the fiscal year ending June 29, 2019, the rate was relatively low at 16.53%. There was a sharp increase in 2020, rising to 26.55%, followed by a significant decrease to 10.35% in 2021. From 2022 onwards, the tax rate stabilized somewhat, fluctuating moderately between 22.21% and 23.8%. This pattern suggests variability in tax expense influences, potentially due to changes in tax regulations, income composition, or other tax planning activities during these years.
- Cash paid during the period for interest, net of tax
-
The cash paid for interest net of tax shows higher variability and an overall increasing trend in the latter years. Starting at $289 million in 2019, the amount decreased slightly to $239 million in 2020. In 2021, the interest payment spiked markedly to $787 million, more than tripling the prior year’s figure. This was followed by a decline to $388 million in 2022 and a modest increase to $396 million in 2023. The most recent data shows a further rise to $424 million in 2024. The large jump in 2021 may indicate increased debt levels, refinancing activities, or higher interest rates, while subsequent decreases suggest some normalization or repayments.
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in millions) | |
Enterprise value (EV) | |
Free cash flow to the firm (FCFF) | |
Valuation Ratio | |
EV/FCFF | |
Benchmarks | |
EV/FCFF, Competitors1 | |
Costco Wholesale Corp. | |
Target Corp. | |
Walmart Inc. | |
EV/FCFF, Sector | |
Consumer Staples Distribution & Retail | |
EV/FCFF, Industry | |
Consumer Staples |
Based on: 10-K (reporting date: 2024-06-29).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Jun 29, 2024 | Jul 1, 2023 | Jul 2, 2022 | Jul 3, 2021 | Jun 27, 2020 | Jun 29, 2019 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in millions) | |||||||
Enterprise value (EV)1 | |||||||
Free cash flow to the firm (FCFF)2 | |||||||
Valuation Ratio | |||||||
EV/FCFF3 | |||||||
Benchmarks | |||||||
EV/FCFF, Competitors4 | |||||||
Costco Wholesale Corp. | |||||||
Target Corp. | |||||||
Walmart Inc. | |||||||
EV/FCFF, Sector | |||||||
Consumer Staples Distribution & Retail | |||||||
EV/FCFF, Industry | |||||||
Consumer Staples |
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =
4 Click competitor name to see calculations.
- Enterprise Value (EV)
- The enterprise value of the company demonstrated fluctuations over the six-year period. Starting at $45,291 million in mid-2019, it declined significantly to $37,628 million in mid-2020, likely reflecting market conditions or operational challenges during that time. Subsequently, there was a marked recovery and increase, reaching a peak of $52,106 million by mid-2022. The value then declined to $44,889 million in mid-2023 before rising again to $48,971 million in mid-2024. Overall, the EV showed volatility with periods of both decline and growth.
- Free Cash Flow to the Firm (FCFF)
- Free cash flow to the firm exhibited variable trends throughout the analyzed years. It started at $2,029 million in 2019, decreasing notably to $1,166 million in 2020. Subsequently, FCFF rebounded to $2,279 million in 2021 but again declined to $1,570 million by 2022. For the last two years, FCFF grew steadily, reaching $2,512 million in 2023 and $2,660 million in 2024. This pattern suggests intermittent pressures on cash generation, followed by recovery phases and a positive trend in the most recent years.
- EV to FCFF Ratio
- The ratio of enterprise value to free cash flow to the firm (EV/FCFF) saw significant variability across the timeframe. It started at 22.32 in 2019, increasing sharply to 32.27 in 2020, indicating that the market valuation relative to cash flow was higher, perhaps due to reduced cash flows or investor caution. The ratio decreased to 21.29 in 2021, only to rise again to a peak of 33.18 in 2022, reflecting a high valuation relative to cash flow once more. In the final two years, the ratio declined to 17.87 in 2023 and slightly increased to 18.41 in 2024, suggesting a more moderate valuation in relation to cash flow generation.
- Overall Insights
- The company's valuation and cash flow have experienced significant fluctuations over the six-year period. The observed volatility in enterprise value is mirrored by fluctuating free cash flows, reflecting variable operational or market conditions influencing both valuation and cash generation. The EV/FCFF ratio also demonstrates cyclical patterns, reaching higher values in years marked by lower cash flows or elevated market valuations, and declining when cash flow improvement occurs or valuations moderate. The recent trends indicate an improvement in cash flow and a stabilization in valuation multiples, which may be indicative of improving operational performance or more balanced market expectations.