← All companies ← DMAC Manual DMLP → ← CPB Food Products FLO →
DMC, Del Monte Corporation
A capital-intensive business, run on heavy physical assets that must be kept working and earn a return above what they cost to maintain.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
What this business is and what moves its needle, from its own SEC filings.
- What moves the needle
- Gross margin has run about 8.1% and operating margin about 3.2% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. On a spread this thin the operating result swings hard on small moves in cost or volume — it has ranged from 0.9% to 6.1% over the years, so the cost line is where the needle moves. Inventory runs near 13% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median 5%, above 15% in 0 of 7 years). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| $4.0B | $4.1B | $4.5B | $4.5B | $4.3B | $4.4B | $4.3B | $4.3B | $4.3B | $4.3B | RevenueRevenue |
| 12% | 8% | 6% | 7% | 7% | 8% | 8% | 8% | 9% | 9% | Gross marginGross mgn |
| 5% | 4% | 4% | 4% | 5% | 4% | 4% | 5% | 5% | 5% | SG&A / revenueSG&A/rev |
| $244M | $153M | $39M | $114M | $111M | $156M | $59M | $196M | $137M | $113M | Operating incomeOp. inc. |
| 6.1% | 3.7% | 0.9% | 2.5% | 2.6% | 3.5% | 1.4% | 4.6% | 3.2% | 2.6% | Operating marginOp. mgn |
| $225M | $121M | ($22M) | $67M | $80M | $99M | ($11M) | $142M | $91M | $70M | Net incomeNet inc. |
| 5% | 17% | — | 24% | 2% | 17% | — | 17% | 29% | 35% | Effective tax rateTax rate |
| Cash flow & returns | ||||||||||
| $345M | $194M | $247M | $169M | $129M | $62M | $178M | $183M | $245M | $243M | Operating cash flowOp. cash |
| $79M | $80M | $101M | $98M | $97M | $93M | $85M | $79M | $73M | $70M | DepreciationDeprec. |
| $16M | ($19M) | $157M | ($4M) | ($56M) | ($136M) | $95M | ($45M) | $72M | $93M | Working capital & otherWC & other |
| $147M | $139M | $151M | $122M | $99M | $48M | $58M | $52M | $64M | $68M | CapexCapex |
| 3.7% | 3.4% | 3.3% | 2.7% | 2.3% | 1.1% | 1.3% | 1.2% | 1.5% | 1.6% | Capex / revenueCapex/rev |
| $198M | $56M | $96M | $47M | $30M | $14M | $120M | $131M | $181M | $175M | Owner earningsOwner earn. |
| 4.9% | 1.4% | 2.1% | 1.0% | 0.7% | 0.3% | 2.8% | 3.1% | 4.2% | 4.1% | Owner earnings marginOE mgn |
| $198M | $56M | $96M | $47M | $30M | $14M | $120M | $131M | $181M | $175M | Free cash flowFCF |
| 4.9% | 1.4% | 2.1% | 1.0% | 0.7% | 0.3% | 2.8% | 3.1% | 4.2% | 4.1% | Free cash flow marginFCF mgn |
| $9M | $0 | $358M | $0 | $0 | — | — | — | — | $0 | AcquisitionsAcquis. |
| $28M | $30M | $29M | $7M | $24M | $29M | $36M | $48M | $57M | $57M | Dividends paidDiv. paid |
| $108M | $142M | $29M | $18M | $0 | $0 | $12M | $0 | $30M | — | BuybacksBuybacks |
| 11% | 6% | — | 4% | 5% | 5% | — | 7% | 5% | 3% | ROICROIC |
| 13% | 7% | -1% | 4% | 4% | 5% | -1% | 7% | 4% | 3% | Return on equityROE |
| 11% | 5% | −3% | 3% | 3% | 4% | −2% | 5% | 2% | 1% | Retained to equityRetained/eq |
| Balance sheet | ||||||||||
| $20M | $25M | $21M | $33M | $16M | $17M | $34M | $33M | $36M | $66M | Cash & investmentsCash+inv |
| $349M | $359M | $378M | $364M | $343M | $374M | $387M | $393M | $376M | $434M | ReceivablesReceiv. |
| $493M | $542M | $565M | $552M | $603M | $669M | $600M | $595M | $582M | $728M | InventoryInvent. |
| $163M | $183M | $331M | $285M | $320M | $296M | $243M | $228M | $238M | $519M | Accounts payablePayables |
| $680M | $718M | $613M | $631M | $626M | $747M | $744M | $761M | $720M | $644M | Operating working capitalOper. WC |
| $961M | $1.0B | $1.1B | $1.1B | $1.1B | $1.2B | $1.1B | $1.1B | $1.1B | $1.4B | Current assetsCur. assets |
| $369M | $394M | $586M | $563M | $629M | $607M | $541M | $533M | $529M | $588M | Current liabilitiesCur. liab. |
| 2.6× | 2.6× | 1.9× | 1.9× | 1.7× | 2.0× | 2.1× | 2.1× | 2.2× | 2.3× | Current ratioCurr. ratio |
| $261M | $262M | $423M | $424M | $424M | $423M | $402M | $396M | $390M | $390M | GoodwillGoodwill |
| $2.7B | $2.8B | $3.3B | $3.3B | $3.4B | $3.5B | $3.2B | $3.1B | $3.1B | $3.4B | Total assetsAssets |
| $269M | $396M | $725M | $587M | $528M | $547M | $406M | $249M | $176M | $725M | Total debtDebt |
| $249M | $370M | $704M | $554M | $512M | $530M | $372M | $216M | $141M | $659M | Net debt / (cash)Net debt |
| 59.6× | 23.9× | 1.6× | 4.5× | 5.5× | 6.4× | 2.4× | 10.7× | 12.3× | 11.3× | Interest coverageInt. cov. |
| $1.8B | $1.8B | $1.7B | $1.7B | $1.8B | $1.9B | $1.9B | $2.0B | $2.0B | $2.0B | Shareholders’ equityEquity |
| 0.6% | 0.3% | 0.3% | 0.2% | 0.2% | 0.2% | 0.2% | 0.2% | 0.2% | 0.2% | Stock comp / revenueSBC/rev |
| $3M | $900K | $11M | — | — | — | $22M | $1M | $7M | $7M | Goodwill written downGW imp. |
| Per share | ||||||||||
| 52.0M | 50.6M | 48.6M | 48.4M | 47.7M | 47.9M | 48.0M | 48.0M | 48.2M | 47.9M | Shares out (diluted)Shares |
| $77.20 | $80.77 | $92.42 | $92.76 | $89.14 | $92.66 | $90.05 | $89.10 | $89.76 | $89.16 | Revenue / shareRev/sh |
| $4.33 | $2.39 | $-0.45 | $1.37 | $1.68 | $2.06 | $-0.24 | $2.96 | $1.88 | $1.45 | EPS (diluted)EPS |
| $3.81 | $1.10 | $1.98 | $0.97 | $0.63 | $0.29 | $2.51 | $2.72 | $3.77 | $3.65 | Owner earnings / shareOE/sh |
| $3.81 | $1.10 | $1.98 | $0.97 | $0.63 | $0.29 | $2.51 | $2.72 | $3.77 | $3.65 | Free cash flow / shareFCF/sh |
| $0.54 | $0.59 | $0.60 | $0.14 | $0.50 | $0.60 | $0.75 | $1.00 | $1.19 | $1.19 | Dividends / shareDiv/sh |
| $2.82 | $2.74 | $3.10 | $2.53 | $2.06 | $1.00 | $1.20 | $1.08 | $1.32 | $1.42 | Cap. spending / shareCapex/sh |
| $34.48 | $34.94 | $34.80 | $35.52 | $37.78 | $39.73 | $39.52 | $41.43 | $41.87 | $42.09 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +1.7%/yr | +0.2%/yr (4-yr) |
| Owner earnings / share | −0.1%/yr | +56.4%/yr (4-yr) |
| EPS | −8.8%/yr | +2.9%/yr (4-yr) |
| Dividends / share | +9.1%/yr | +24.5%/yr (4-yr) |
| Capital spending / share | −8.1%/yr | −10.5%/yr (4-yr) |
| Book value / share | +2.2%/yr | +2.6%/yr (4-yr) |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cashEach year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business turned $91M of profit into $181M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $91M | $142M | ($11M) | $99M | $80M |
| Depreciation & amortizationnon-cash charge added back | +$73M | +$79M | +$85M | +$93M | +$97M |
| Stock-based compensationreal costnon-cash, but a real cost | +$10M | +$7M | +$10M | +$7M | +$8M |
| Working capital & othertiming of cash in and out, other non-cash items | +$72M | −$45M | +$95M | −$136M | −$56M |
| Cash from operations | $245M | $183M | $178M | $62M | $129M |
| Capital expenditurecash put back in to keep running and to grow | −$64M | −$52M | −$58M | −$48M | −$99M |
| Owner earnings | $181M | $131M | $120M | $14M | $30M |
| Owner-earnings marginowner earnings ÷ revenue | 4% | 3% | 3% | 0% | 1% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $10M), owner earnings is nearer $171M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 12.3×ComfortableOperating income $137M ÷ interest expense $11M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- How heavy is the debt, net of cash? $689M · 5.0× operating profitHeavy net debtCash $36M − debt $725M
What this means
Netting $36M of cash and short-term investments against $725M of debt leaves $689M owed, about 5.0× a year's operating profit (5.3× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Long (60+ days)DSO 32 + DIO 54 − DPO 22 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Below average through the cycle7-yr median, range 4%–11%; 4% latest = NOPAT $97M ÷ invested capital $2.7BIndustry peers: median 14%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 7 years (it ran 4% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Thin through the cycle9-yr median margin, range 0%–5%; latest $181M = operating cash $245M − maintenance capex $64MIndustry peers: median 8%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 4% of revenue this year, a 2% median across 9 years. Treating stock comp as the real expense it is (less $10M of SBC) leaves $171M.
- Cash-backedCash from ops $245M ÷ net income $91M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Returns about halfDividends + buybacks $87M ÷ Owner Earnings $181M
What this means
Of $181M Owner Earnings, $87M (48%) went back to shareholders, $57M dividends, $30M buybacks. Net of $10M stock comp, the real buyback was about $20M. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.
- Investing or harvesting? 0.88×MaintainingCapex $64M ÷ depreciation $73M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 3 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size PassRevenue ≥ $2B · $4.3B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 2.16×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt NearDebt ≤ working capital · $725M vs $612M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (9-yr record) · 2 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record PassUninterrupted dividends · paid every year (9)
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth MissEarnings +33% over the record · −32%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.55/share (latest year $1.91), the averaged base the calculator's gate runs on, and book value is $42.38/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 7 of 9
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 0 of 9 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 4% → 3% (3-yr avg ends)
What this means
Through the cycle the operating margin held roughly steady — about 4% early, 3% lately, median 3%.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +2%/yr
What this means
Owner earnings grew about 2% a year over the record.
- Worst year 2018 · 0.9% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count −0.8%/yr
What this means
The share count is shrinking, buybacks are quietly growing your slice of the business.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
Does AI threaten the moat?
Moderate contestabilityAI is likely to reshape costs and some products here without clearly contesting or sparing the core moat; how the company itself frames it is the tell.
The question is whether a moat the record shows as durable outlasts a technology that lowers the cost of part of what the firm sells. The durability is read in the record above, the filing's own framing of AI beside it; the industry label decides nothing on its own.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Mar 27, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$66M
- Receivables$434M
- Inventory$728M
- Other current assets$148M
- Accounts payable$519M
- Other current liabilities$69M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated $1.8B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.
- Reinvested$878M · 50%
- Dividends$288M · 16%
- Buybacks$339M · 19%
- Retained (debt / cash)$246M · 14%
- Returned to owners$627M
72% of the owner earnings the business produced over the span, $288M as dividends and $339M as buybacks.
- Source of fundingOperating cash
Operating cash covered reinvestment and returns; over the span debt rose $456M and cash and short-term investments rose $46M.
- Average price paid for buybacks$43.86
Across the years where the filing reports a share count, 7M shares were bought for $328M, about $43.86 each. Year to year the price paid ranged from $24.76 (2019) to $50.32 (2017), and 2017, near the top of that range, was also its heaviest buyback year ($142M).
- Net change in share count−7.9%
The diluted count fell from 52M to 48M, so the buybacks outran the stock issued to staff.
- Dividend record$1.19/sh
Paid in 9 of the years on record, the per-share dividend growing about 10% a year. It was cut at least once along the way.
- Return on what it retained17%
Of the earnings it kept rather than paid out ($164M over the span), annual owner earnings (first three years vs last three) grew $28M, so each retained $1 added about 0.17 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Mr. Abu-Ghazaleh | $5.5M | $5.7M | $30M |
| 2022 | Mr. Abu-Ghazaleh | $6.1M | $5.4M | $14M |
| 2023 | Mr. Abu-Ghazaleh | $4.4M | $4.3M | $120M |
| 2024 | Mr. Abu-Ghazaleh | $8.9M | $9.8M | $131M |
| 2025 | Mr. Abu-Ghazaleh | $10.1M | $11.3M | $181M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Stock-based compensation$10M
The slice of the business handed to employees in shares this year, 0% of revenue, equal to 7% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Inverting the record
Invert: instead of why Del Monte Corporation is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
3 of the 6 tests turned up something to look into; the other 3 came back clean.
- Look hereDid debt outgrow the business?$269M → $725M
Debt rose from $269M to $725M while owner earnings went from about $117M to $144M — about 2.3 years of owner earnings in debt then, about 5.0 now: measured against what the business earns, the balance sheet carries more debt than it did. Debt raised for buybacks or deals rather than growth is the kind that bites in a downturn.
- Look hereDid receivables and inventory outpace sales?21% → 27% of sales
Receivables and inventory grew from $842M to $1.2B while revenue grew 6%: working capital is climbing faster than sales (21% of revenue then, 27% now). That can mean customers paying slower, stock building up, or revenue pulled forward. The filing's cash-flow and receivables notes say which.
- Look hereAre "one-time" charges a yearly habit?9 of 9 years
Management took an impairment or write-down in 9 of the last 9 years, $306M in all. A charge taken almost every year is not one-time; it is the business — past deals coming due, and an admission the assets were worth less than what was paid. Munger's rule: when the "one-time" keeps happening, it is the business. Read it beside the goodwill the company still carries.
- Is it less profitable than it was?
- Did the share count rise anyway?
- Did reported profit become cash?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, nearest by economic model
No close industry peers in the catalog yet, so these are the nearest by economic model (capital-intensive), compared on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| CTVACorteva Inc. Common Stock | $17.4B | 41% | 7.4% | 5% | 8% |
| HEIHeico Corp. | $4.5B | 39% | 21.1% | 14% | 18% |
| AYIAcuity | $4.3B | 42% | 12.7% | 19% | 11% |
| DFHDream Finders Homes Inc. | $4.3B | 16% | 7.8% | 41% | 3% |
| DMCDel Monte Corporation | $4.3B | 8% | 3.2% | 5% | 2% |
| GTLSChart Industries | $4.3B | 30% | 7.3% | 5% | 5% |
| MLIMueller Industries | $4.2B | 16% | 13.8% | 25% | 8% |
| PNRPentair plc. Ordinary Share | $4.2B | 35% | 15.0% | 13% | 16% |
| Group median | — | 32% | 10.2% | 14% | 8% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Del Monte Corporation has delivered.
Del Monte Corporation’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.
Through the cycle, Del Monte Corporation earns about $92M on its 2.1% median owner-earnings margin. This year’s 4.2% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $175M on 48M shares outstanding, per the 10-Q cover, as of 2026-04-24; net debt $659M. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← DMAC its page in the Manual DMLP →
Industry order: ← CPB the Food Products chapter FLO →