Vital Farms, Inc. (NASDAQ: VITL)

Sector: Consumer Defensive Industry: Farm Products CIK: 0001579733
Market Cap 1.26 Bn
P/B 3.80
P/E 20.76
P/S 1.77
ROIC (Qtr) 16.72
Div Yield % 0.00
Rev 1y % (Qtr) 37.20
Total Debt (Qtr) 56.28 Mn
Debt/Equity (Qtr) 0.17
Add ratio to table...

About

Vital Farms, Inc. (VITL) is a company that operates in the ethically minded food industry, with a focus on disrupting the U.S. food system. The company has developed a framework that challenges the norms of the factory food model and allows it to bring high-quality products from its network of family farms to a national audience. Vital Farms is the leading U.S. brand of pasture-raised eggs and the second-largest U.S. egg brand by retail dollar sales. The company's main business activities involve the production and sale of ethically-produced eggs...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 42.72M provides robust 0.76x coverage of total debt 56.28M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 93.80M provide 7.70x coverage of short-term debt 12.18M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 468.21M provides 8.32x coverage of total debt 56.28M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 42.72M provides exceptional 47.25x coverage of interest expenses 904000, showing strong debt service capability.
  • Retained earnings of 133.07M provide full 3.02x coverage of long-term debt 44.10M, indicating strong internal capital position.

Bear case

  • Operating cash flow of 42.72M barely covers its investment activities of (99.72M), with a coverage ratio of -0.43, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • The company's operating cash flow of 42.72M shows concerning coverage of stock compensation expenses of 11.82M, with a 3.61 ratio indicating potential earnings quality issues.
  • Free cash flow of (18.45M) provides weak coverage of capital expenditures of 61.16M, with a -0.30 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of 42.72M provides minimal 1.89x coverage of tax expenses of 22.62M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • High depreciation of 20.64M relative to operating cash flow of 42.72M, which is 0.48x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Farm Products
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ADM Archer-Daniels-Midland Co 33.15 Bn 30.75 0.41 9.76 Bn
2 TSN Tyson Foods, Inc. 21.32 Bn 106.61 0.39 8.36 Bn
3 BG Bunge Global SA 15.29 Bn 238.98 0.33 17.78 Bn
4 CALM Cal-Maine Foods Inc 3.98 Bn 1,160.43 2.88 0.00 Bn
5 FDP Fresh Del Monte Produce Inc 2.34 Bn 23.44 0.67 0.34 Bn
6 DOLE Dole plc 1.56 Bn 105.27 0.17 1.33 Bn
7 VITL Vital Farms, Inc. 1.26 Bn 20.76 1.77 0.06 Bn
8 AGRO Adecoagro S.A. 0.87 Bn 37.23 0.63 1.61 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.42 0.83
EV to Cash from Ops. EV/CFO 27.31 2.92
EV to Debt EV to Debt 20.72 3.55
EV to EBIT EV/EBIT 13.88 0.40
EV to EBITDA EV/EBITDA 11.59 -24.51
EV to Free Cash Flow [EV/FCF] EV/FCF -63.23 1.40
EV to Market Cap EV to Market Cap 0.93 3.04
EV to Revenue EV/Rev 1.64 0.77
Price to Book Value [P/B] P/B 3.80 0.54
Price to Earnings [P/E] P/E 20.76 89.91
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -21.77
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 42.88
Dividend per Basic Share Div per Share (Qtr) 0.00 0.97
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.76
Interest Coverage Int. cover (Qtr) 92.99 -31.98
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -374.82 -1,577.17
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -37.27 86.77
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 11.26
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 20.35 -87.64
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 32.50 -202.55
EBIT Growth (1y) % EBIT 1y % (Qtr) 31.73 -99.71
EBT Growth (1y) % EBT 1y % (Qtr) 32.47 -133.79
EPS Growth (1y) % EPS 1y % (Qtr) 15.25 -151.42
FCF Growth (1y) % FCF 1y % (Qtr) -130.29 135.44
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 25.04 -28.83
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.48 1.37
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.12
Cash Ratio Cash Ratio (Qtr) 0.91 0.98
Current Ratio Curr Ratio (Qtr) 2.65 2.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.17 -1.90
Interest Cover Ratio Int Coverage (Qtr) 92.99 -31.98
Times Interest Earned Times Interest Earned (Qtr) 92.99 -31.98
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 14.70 691.86
EBIT Margin % EBIT Margin % (Qtr) 11.81 650.76
EBT Margin % EBT Margin % (Qtr) 11.68 644.45
Gross Margin % Gross Margin % (Qtr) 37.80 -69.17
Net Profit Margin % Net Margin % (Qtr) 8.50 644.34