Tyson Foods Inc (TSN) is overvalued and Vital Farms Inc (VITL) is undervalued.
Against our estimates of intrinsic value, VITL trades at the wider discount: a margin of safety of +61%, against -26% for TSN.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 7.0% (average of 3 methods) values the shares at $41.09; the price of $51.82 is 26% above that value, and 83% of that value comes from beyond year five.
Leak Score 36/100 on 8 of 12 signals
Discounting its cash flows at 9.3% values the shares at $28.62; the price of $11.25 is 61% below that value, and 76% of that value comes from beyond year five.
Leak Score 60/100 on 8 of 12 signals
| Metric | TSN | VITL |
|---|---|---|
| Verdict | Overvalued | Undervalued |
| Price | $51.82 | $11.25 |
| Intrinsic value | $41.09 | $28.62 |
| Margin of safety | -26% | +61% |
| Leak Score | 36/100 (8/12) | 60/100 (8/12) |
| Market cap | $17.9B | $483M |
| Revenue growth, 5 years | 4.7% | 28.8% |
| Operating margin | 2.5% | 0.5% |
| Net margin | 1.0% | 0.0% |
| Return on equity | 3.1% | 0.1% |
| Debt to equity | 0.44 | 0.38 |
| P/E | 31.3x | — |
| Forward P/E | 12.4x | 35.7x |
| P/B | 1.0x | 1.7x |
| Dividend yield | 4.1% | — |