What is Del Monte Corp worth?
With the base-case assumptions below, a discounted cash flow model on Del Monte Corp's reported free cash flow gives $42.80 per share. The share price was $27.38 on November 10, 2026, 36% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -4.5% | 10.0% | $23.01 | -16% |
| Base | 0.5% | 9.0% | $42.80 | +56% |
| Bull | 5.5% | 8.0% | $81.32 | +197% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $56.51 | $60.63 | $65.65 | $71.94 | $80.02 |
| 8.0% | $46.34 | $49.00 | $52.15 | $55.94 | $60.56 |
| 9.0% | $38.87 | $40.69 | $42.80 | $45.25 | $48.15 |
| 10.0% | $33.16 | $34.46 | $35.93 | $37.60 | $39.54 |
| 11.0% | $28.65 | $29.60 | $30.66 | $31.86 | $33.21 |
Where the presets come from
Base: years 1 to 5 grow at Del Monte Corp's revenue growth rate over the last 5 fiscal years (0.6% 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