What is Albertsons Companies, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Albertsons Companies, Inc.'s reported free cash flow gives $1.12 per share. The share price was $11.67 on September 25, 2026, 945% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -0.5% | 10.0% | -$5.41 | -146% |
| Base | 4.5% | 9.0% | $1.12 | -90% |
| Bull | 9.5% | 8.0% | $13.82 | +18% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $5.76 | $7.17 | $8.90 | $11.05 | $13.82 |
| 8.0% | $2.30 | $3.22 | $4.30 | $5.59 | $7.18 |
| 9.0% | -$0.23 | $0.40 | $1.12 | $1.96 | $2.95 |
| 10.0% | -$2.16 | -$1.72 | -$1.21 | -$0.64 | $0.03 |
| 11.0% | -$3.68 | -$3.36 | -$2.99 | -$2.58 | -$2.12 |
Where the presets come from
Base: years 1 to 5 grow at Albertsons Companies, Inc.'s revenue growth rate over the last 4 fiscal years (4.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions