NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Start Free »

Sysco Corporation SYY | NYSE

$77.20 -$0.76 | -0.97%

SIGNAL:

|2026-08-18 |F&G 27 |RSI 38.4

Add to favoritesFavorite

Company Overview:

Market Cap: $37.35B

Trailing PE: 21.1x

FWD PE *: 15.2x

Payout Ratio (TTM): 59.0%

52-Week Range: $68.19 - $91.85

* Forward PE is based on street estimates.

10 Year SYY Performance Metrics:

Total Return (with DRIP): 102.1% (7.29% CAGR)

Total Return (no DRIP): 93.4% (6.82% CAGR)

Share Price: 57.5% (4.65% CAGR)

Yield on Cost (with DRIP): 5.76%

Total Invested: $10,000

Total Value (with DRIP): $20,214

Total Return $ (with DRIP): $10,214

Dividend Increase: 63.6% (5.19% CAGR)

Dividend Yield (FWD): 2.85% ($2.20)

SYY 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

SYY Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

SYY Price CAGR:1Y: -6.79%2Y: -0.35%5Y: -0.91%10Y: 4.65%

SYY Dividend Charts

SYY - Dividends

SYY Dividend CAGR:1Y: 1.85%2Y: 3.85%5Y: 3.19%10Y: 5.90%

SYY - Dividend Payout Ratio

SYY Dividend Payout Ratio CAGR:1Y: 0.00%2Y: -4.29%5Y: -5.91%10Y: -1.30%

SYY - Dividend to Free Cash Flow Ratio

SYY Dividend to FCF Ratio CAGR:1Y: -9.63%2Y: 0.00%5Y: -52.52%10Y: -17.96%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

SYY Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

SYY - Revenue

SYY Revenue CAGR:1Y: 4.66%2Y: 3.93%5Y: 6.10%10Y: 4.71%

SYY - Earnings Per Share (EPS)

SYY EPS CAGR:1Y: 4.55%2Y: 7.78%5Y: 9.52%10Y: 7.08%

SYY - Net Income

🔓 See the full chart40% off right now · 7-day free trial

SYY Net Income CAGR:1Y: 3.95%2Y: 6.14%5Y: 7.87%10Y: 5.48%

SYY - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

SYY EBITDA CAGR:1Y: -17.19%2Y: -7.07%5Y: 1.71%10Y: 1.65%

SYY - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

SYY Free Cash Flow CAGR:1Y: 15.56%2Y: 0.00%5Y: 113.75%10Y: 26.88%

SYY - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

SYY Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 116.65%10Y: 28.77%

SYY - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

SYY Operating Income CAGR:1Y: 10.69%2Y: 10.35%5Y: 9.27%10Y: 5.67%

SYY - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

SYY Gross Profit CAGR:1Y: 3.71%2Y: 4.95%5Y: 6.82%10Y: 4.38%

SYY - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

SYY Shares Outstanding CAGR:1Y: -0.57%2Y: -1.34%5Y: -1.40%10Y: -1.53%

SYY - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

SYY Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

SYY - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

SYY Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

SYY - Expenses

🔓 See the full chart40% off right now · 7-day free trial

SYY Expenses CAGR:1Y: -36.10%2Y: 39.96%5Y: 22.96%10Y: 5.33%

SYY - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

SYY - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

SYY - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

SYY - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

SYY - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

SYY - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

SYY - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

SYY Revenue CAGR:1Y: 4.66%2Y: 3.93%5Y: 6.10%10Y: 4.71%

SYY - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

SYY Revenue CAGR:1Y: 4.66%2Y: 3.93%5Y: 6.10%10Y: 4.71%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

SYY - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SYY Actual Revenue CAGR:1Y: 4.66%2Y: 3.93%5Y: 6.10%10Y: 4.71%

SYY - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SYY Actual EPS CAGR:1Y: 4.55%2Y: 7.78%5Y: 9.52%10Y: 7.08%

SYY - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SYY Actual Net Income CAGR:1Y: 3.95%2Y: 6.14%5Y: 7.87%10Y: 5.48%

SYY - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SYY Actual EBITDA CAGR:1Y: -17.19%2Y: -7.07%5Y: 1.71%10Y: 1.65%

Ratios, Profit Margins & Return on Capital:

SYY - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

SYY Net Profit Margin CAGR:1Y: 0.00%2Y: 2.28%5Y: 1.68%10Y: 0.75%

SYY - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

SYY Gross Profit Margin CAGR:1Y: 0.00%2Y: 1.00%5Y: 0.69%10Y: -0.31%

SYY - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

SYY Price to Earnings CAGR:1Y: 0.00%2Y: -4.31%5Y: -8.21%10Y: -1.62%

SYY - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

SYY Price To Sales Ratio CAGR:1Y: 0.00%2Y: -1.94%5Y: -6.55%10Y: -0.83%

SYY - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

SYY Return on Capital Employed CAGR:1Y: 0.00%2Y: 5.97%5Y: 4.60%10Y: 2.09%

SYY - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

SYY Return on Invested Capital CAGR:1Y: 0.00%2Y: 4.18%5Y: 2.47%10Y: 1.51%

SYY Dividends Info:

Annual Dividend: $2.2

Forward Yield: 2.85%

Ex-Dividend Date: 2026-10-02

Lifetime Dividends / Share: $32.81

SYY Dividend History: Dates, Payments & Yield list

Below is a schedule of all SYY dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
10/02/2026	10/23/2026	$0.550	2.81%	0%	$0.00
07/02/2026	07/06/2026	$0.550	2.59%	2.61%	$84.23
04/02/2026	04/06/2026	$0.540	3.04%	2.95%	$73.24
01/02/2026	01/05/2026	$0.540	2.97%	2.97%	$72.79
10/03/2025	10/06/2025	$0.540	2.63%	2.67%	$80.83
07/03/2025	07/07/2025	$0.540	2.8%	2.82%	$76.71
04/04/2025	04/07/2025	$0.510	2.86%	2.94%	$69.46
01/03/2025	01/06/2025	$0.510	2.7%	2.73%	$74.74
10/04/2024	10/07/2024	$0.510	2.71%	2.73%	$74.73
07/05/2024	07/08/2024	$0.510	2.92%	2.93%	$69.66
04/04/2024	04/08/2024	$0.500	2.61%	2.61%	$76.74
01/04/2024	01/08/2024	$0.500	2.66%	2.65%	$75.61
10/05/2023	10/09/2023	$0.500	3.14%	3.15%	$63.43
07/06/2023	07/10/2023	$0.500	2.7%	2.7%	$74.07
04/05/2023	04/07/2023	$0.490	2.53%	2.55%	$76.74
01/05/2023	01/09/2023	$0.490	2.57%	2.47%	$79.20
10/06/2022	10/28/2022	$0.490	2.68%	2.28%	$85.98
06/30/2022	07/22/2022	$0.490	2.31%	2.26%	$86.86
03/31/2022	04/22/2022	$0.470	2.3%	2.12%	$88.80
01/06/2022	01/28/2022	$0.470	2.36%	2.42%	$77.63
09/30/2021	10/22/2021	$0.470	2.39%	2.39%	$78.68
07/01/2021	07/23/2021	$0.470	2.45%	2.58%	$72.87
03/31/2021	04/23/2021	$0.450	2.29%	2.18%	$82.64
01/07/2021	01/29/2021	$0.450	2.38%	2.52%	$71.51
10/01/2020	10/23/2020	$0.450	2.87%	2.78%	$64.80
07/01/2020	07/24/2020	$0.450	3.35%	3.28%	$54.94
04/02/2020	04/24/2020	$0.450	4.36%	3.39%	$53.08
01/02/2020	01/24/2020	$0.450	2.13%	2.18%	$82.63
10/03/2019	10/25/2019	$0.390	2%	1.97%	$79.17
07/03/2019	07/26/2019	$0.390	2.17%	2.2%	$70.89
04/04/2019	04/26/2019	$0.390	2.33%	2.26%	$69.10
01/03/2019	01/25/2019	$0.390	2.54%	2.52%	$62.02
10/04/2018	10/26/2018	$0.360	2%	2.06%	$69.80
07/05/2018	07/27/2018	$0.360	2.08%	2.01%	$71.48
04/05/2018	04/27/2018	$0.360	2.39%	2.27%	$63.38
01/04/2018	01/26/2018	$0.360	2.37%	2.25%	$64.12
10/05/2017	10/27/2017	$0.330	2.43%	2.41%	$54.80
07/05/2017	07/28/2017	$0.330	2.67%	2.53%	$52.25
04/05/2017	04/28/2017	$0.330	2.56%	2.5%	$52.87
01/04/2017	01/27/2017	$0.330	2.39%	2.5%	$52.70
10/05/2016	10/28/2016	$0.310	2.6%	2.58%	$47.99
06/29/2016	07/22/2016	$0.310	2.47%	2.38%	$52.09
03/30/2016	04/22/2016	$0.310	2.66%	2.71%	$45.77
01/06/2016	01/22/2016	$0.310	3.09%	3.13%	$39.59
09/30/2015	10/23/2015	$0.300	3.08%	2.87%	$41.76
06/30/2015	07/24/2015	$0.300	3.32%	3.33%	$36.00
03/31/2015	04/24/2015	$0.300	3.18%	3.16%	$37.93
12/30/2014	01/23/2015	$0.300	2.98%	2.93%	$40.98
10/01/2014	10/24/2014	$0.290	3.14%	3.05%	$38.04
07/01/2014	07/25/2014	$0.290	3.12%	3.16%	$36.75
04/02/2014	04/25/2014	$0.290	3.25%	3.22%	$36.04
12/31/2013	01/24/2014	$0.290	3.21%	3.27%	$35.48
10/02/2013	10/25/2013	$0.280	3.54%	3.39%	$32.99
07/02/2013	07/26/2013	$0.280	3.29%	3.22%	$34.77
04/03/2013	04/26/2013	$0.280	3.25%	3.22%	$34.80
01/02/2013	01/25/2013	$0.280	3.51%	3.52%	$31.83
10/03/2012	10/26/2012	$0.270	3.42%	3.5%	$30.86
07/03/2012	07/27/2012	$0.270	3.66%	3.69%	$29.25
04/03/2012	04/27/2012	$0.270	3.64%	3.72%	$29.06
01/04/2012	01/27/2012	$0.270	3.72%	3.56%	$30.30
10/05/2011	10/28/2011	$0.260	4.08%	3.72%	$27.93
06/29/2011	07/22/2011	$0.260	3.36%	3.32%	$31.33
03/30/2011	04/21/2011	$0.260	3.75%	3.59%	$29.00
01/05/2011	01/28/2011	$0.260	3.51%	3.56%	$29.19
09/29/2010	10/22/2010	$0.250	3.45%	3.38%	$29.56
06/30/2010	07/23/2010	$0.250	3.5%	3.23%	$30.94
03/30/2010	04/23/2010	$0.250	3.36%	3.21%	$31.19
12/29/2009	01/22/2010	$0.250	3.53%	3.64%	$27.47
10/06/2009	10/23/2009	$0.240	3.9%	3.53%	$27.23
06/30/2009	07/24/2009	$0.240	4.27%	4.17%	$23.04
04/01/2009	04/24/2009	$0.240	4.24%	4.21%	$22.80
12/30/2008	01/23/2009	$0.240	4.23%	4.12%	$23.32
10/01/2008	10/24/2008	$0.220	2.82%	3.8%	$23.15
07/01/2008	07/25/2008	$0.220	3.2%	3.04%	$28.98
04/02/2008	04/25/2008	$0.220	3%	3.13%	$28.12
01/02/2008	01/25/2008	$0.220	2.89%	3.19%	$27.61
10/03/2007	10/26/2007	$0.190	2.17%	2.31%	$32.88
07/03/2007	07/27/2007	$0.190	2.29%	2.51%	$30.30
04/03/2007	04/27/2007	$0.190	2.25%	2.21%	$34.32
01/03/2007	01/26/2007	$0.190	2.11%	2.11%	$36.10
10/04/2006	10/27/2006	$0.170	2.06%	1.98%	$34.28
07/05/2006	07/28/2006	$0.170	2.22%	2.44%	$27.88
04/05/2006	04/28/2006	$0.170	2.14%	2.28%	$29.89
01/04/2006	01/27/2006	$0.170	2.19%	2.22%	$30.57
10/05/2005	10/28/2005	$0.150	1.91%	1.86%	$32.26
06/29/2005	07/22/2005	$0.150	1.67%	1.64%	$36.65
03/30/2005	04/22/2005	$0.150	1.65%	1.73%	$34.70
01/05/2005	01/28/2005	$0.150	1.64%	1.67%	$35.89
09/29/2004	10/22/2004	$0.130	1.73%	1.69%	$30.85
06/30/2004	07/23/2004	$0.130	1.45%	1.49%	$34.86
03/31/2004	04/23/2004	$0.130	1.33%	1.33%	$39.20
12/30/2003	01/23/2004	$0.130	1.39%	1.43%	$36.34
10/01/2003	10/24/2003	$0.110	1.34%	1.38%	$31.99
07/01/2003	07/25/2003	$0.110	1.46%	1.45%	$30.32
04/02/2003	04/25/2003	$0.110	1.64%	1.59%	$27.63
12/31/2002	01/24/2003	$0.110	1.48%	1.51%	$29.08
10/02/2002	10/25/2002	$0.090	1.26%	1.11%	$32.34
07/02/2002	07/26/2002	$0.090	1.38%	1.52%	$23.71
04/03/2002	04/26/2002	$0.090	1.26%	1.27%	$28.42
01/02/2002	01/25/2002	$0.090	1.36%	1.26%	$28.50
10/03/2001	10/26/2001	$0.070	1.04%	1.12%	$24.92
07/03/2001	07/27/2001	$0.070	0.99%	1%	$27.88
04/04/2001	04/27/2001	$0.070	1.07%	0.97%	$28.75
01/03/2001	01/26/2001	$0.070	1.02%	1.07%	$26.25
10/04/2000	10/27/2000	$0.060	1.06%	0.95%	$25.19
07/05/2000	07/28/2000	$0.060	1.15%	1.17%	$20.53
04/05/2000	04/28/2000	$0.060	1.26%	1.28%	$18.81
01/05/2000	01/28/2000	$0.060	1.29%	1.41%	$17.03
09/29/1999	10/22/1999	$0.050	1.14%	1.11%	$17.97
06/30/1999	07/23/1999	$0.050	1.34%	1.28%	$15.63
03/30/1999	04/23/1999	$0.050	1.48%	1.39%	$14.41
12/29/1998	01/22/1999	$0.050	1.4%	1.56%	$12.84
09/30/1998	10/23/1998	$0.045	1.53%	1.36%	$13.22
06/30/1998	07/24/1998	$0.045	1.41%	1.43%	$12.63
04/01/1998	04/24/1998	$0.045	1.38%	1.58%	$11.38
12/30/1997	01/23/1998	$0.043	1.53%	1.48%	$11.50
10/01/1997	10/24/1997	$0.038	1.61%	1.53%	$9.81
07/01/1997	07/25/1997	$0.038	1.61%	1.57%	$9.53
04/02/1997	04/25/1997	$0.038	1.78%	1.73%	$8.66
12/31/1996	01/24/1997	$0.038	1.84%	1.89%	$7.94
10/02/1996	10/25/1996	$0.033	1.5%	1.55%	$8.41
07/02/1996	07/26/1996	$0.033	1.52%	1.78%	$7.31
04/02/1996	04/26/1996	$0.033	1.55%	1.61%	$8.06
01/24/1996	02/16/1996	$0.033	1.68%	1.62%	$8.03
10/25/1995	11/17/1995	$0.028	1.47%	1.4%	$7.84
07/26/1995	08/18/1995	$0.028	1.48%	1.56%	$7.06
04/24/1995	05/12/1995	$0.028	1.59%	1.57%	$7.00
01/23/1995	02/17/1995	$0.028	1.69%	1.62%	$6.81
10/24/1994	11/18/1994	$0.023	1.49%	1.36%	$6.63
07/25/1994	08/12/1994	$0.023	1.65%	1.4%	$6.41
04/25/1994	05/13/1994	$0.023	1.37%	1.46%	$6.16
01/24/1994	02/18/1994	$0.023	1.32%	1.28%	$7.03
10/25/1993	11/12/1993	$0.018	0.98%	0.97%	$7.25
07/26/1993	08/13/1993	$0.018	1.1%	0.97%	$7.22
04/26/1993	05/14/1993	$0.018	1.15%	1.1%	$6.38
01/25/1993	02/12/1993	$0.018	1.14%	1.11%	$6.31
10/26/1992	11/13/1992	$0.015	0.92%	0.9%	$6.66
07/27/1992	08/14/1992	$0.015	0.98%	0.96%	$6.22
04/20/1992	05/15/1992	$0.013	0.78%	0.85%	$5.91
01/27/1992	02/14/1992	$0.013	0.92%	0.95%	$5.27
10/21/1991	11/15/1991	$0.009	0.68%	0.68%	$5.13
07/22/1991	08/16/1991	$0.009	0.64%	0.63%	$5.52
04/22/1991	05/17/1991	$0.009	0.75%	0.71%	$4.95
01/18/1991	02/15/1991	$0.009	0.85%	0.74%	$4.73
10/22/1990	11/16/1990	$0.006	0.57%	0.64%	$3.88
07/23/1990	08/17/1990	$0.006	0.57%	0.64%	$3.88
04/23/1990	05/18/1990	$0.006	0.68%	0.59%	$4.22
01/22/1990	02/16/1990	$0.006	0.69%	0.72%	$3.47
10/23/1989	11/17/1989	$0.006	0.76%	0.64%	$3.89
07/24/1989	08/18/1989	$0.006	0.73%	0.69%	$3.24
04/24/1989	05/12/1989	$0.006	0.78%	0.78%	$2.88
01/23/1989	02/17/1989	$0.006	0.98%	0.89%	$2.52
10/24/1988	11/11/1988	$0.005	0.91%	0.92%	$2.18
07/25/1988	08/12/1988	$0.005	1.01%	1%	$2.00
04/25/1988	05/13/1988	$0.005	1.05%	1.06%	$1.88
01/25/1988	02/12/1988	$0.005	1.14%	1.05%	$1.91
10/26/1987	11/13/1987	$0.004	1.07%	1.03%	$1.70
07/27/1987	08/14/1987	$0.004	0.78%	0.69%	$2.54

Projected Future Returns & Dividends for SYY

Based on past 10-year performance, here are SYY growth metrics:

Share price CAGR of +4.65%
Dividend CAGR of +5.91%

Using SYY CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	SYY (DRIP)	SYY - No DRIP
Current Price	$77.20	$77.20
Start Shares	129.53	129.53
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	174.82	129.53
Dividends Payment	$0.98	$0.98
Annual Dividends	$683	$506
Yield on cost	6.83%	5.06%
Share Price	$121.60	$121.60
Total Dividends	$4,394	$3,740
Final Value	$21,259	$19,492

Estimated Future Value + Dividends - SYY

NOTE: Above numbers are our estimate based on SYY's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Company Info

Sysco Corporation (SYY) had its IPO on 1973-05-08, and is traded on NYSE stock exchange.

Sysco Corporation, through its subsidiaries, engages in the marketing and distribution of various food and related products to the foodservice or food-away-from-home industry in the United States, Canada, the United Kingdom, France, and internationally. It operates through U.S. Foodservice Operations, International Foodservice Operations, SYGMA, and Other segments. The company distributes frozen food, such as meat, seafood, fully prepared entrées, fruits, vegetables, and desserts; canned and dry food products; fresh meat and seafood products; dairy products; beverages; imported specialties; and fresh produce products. It also supplies various non-food items, including paper products comprising disposable napkins, plates, and cups; tableware consisting of glassware and silverware; cookware, such as pots, pans, and utensils; restaurant and kitchen equipment and supplies; and cleaning supplies. It serves restaurants, hospitals and nursing facilities, schools and colleges, hotels and motels, industrial caterers, and other foodservice venues. Sysco Corporation was incorporated in 1969 and is headquartered in Houston, Texas.

SYY website: https://www.sysco.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

DCF Model — SYY

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $77.20

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →