← All companies ← JBLU Manual JBT → ← JBS Food Products JJSF →
JBSS, John B. Sanfilippo & Son Inc.
We are one of the leading processors and distributors of tree nuts and peanuts in the United States, and we also manufacture and distribute a complete portfolio of private brand bars.
Our products are sold through three primary distribution channels, including food retailers in the consumer channel, commercial ingredient users and contract manufacturing customers.
We primarily manufacture and distribute private brand products, as well as manufacture and market nut products under the Fisher, Orchard Valley Harvest, Squirrel Brand and Southern Style Nuts brand names.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What moves the needle
- Gross margin has run about 18% and operating margin about 7.7% 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. Inventory runs near 18% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run in the teens (median 18%, above 15% in 8 of 10 years). Owner earnings agree: roughly 6% of revenue reaches owners as cash, consistently. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.
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 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $952M | $847M | $889M | $876M | $880M | $858M | $956M | $1000M | $1.1B | $1.1B | $1.2B | RevenueRevenue |
| 14% | 17% | 16% | 18% | 20% | 22% | 21% | 21% | 20% | 18% | 19% | Gross marginGross mgn |
| 3% | 4% | 3% | 4% | 4% | 4% | 4% | 4% | 5% | 4% | 4% | SG&A / revenueSG&A/rev |
| 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | R&D / revenueR&D/rev |
| $53M | $60M | $56M | $59M | $79M | $85M | $87M | $90M | $85M | $85M | $97M | Operating incomeOp. inc. |
| 5.6% | 7.1% | 6.3% | 6.7% | 8.9% | 9.9% | 9.1% | 9.0% | 8.0% | 7.7% | 8.3% | Operating marginOp. mgn |
| $30M | $36M | $33M | $39M | $54M | $60M | $62M | $63M | $60M | $59M | $67M | Net incomeNet inc. |
| 35% | 33% | 34% | 25% | 26% | 25% | 24% | 26% | 25% | 24% | 25% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $89M | $53M | $66M | $83M | $64M | $105M | $20M | $125M | $102M | $31M | $131M | Operating cash flowOp. cash |
| $17M | $16M | $15M | $17M | $18M | $18M | $18M | $21M | $25M | $27M | $28M | DepreciationDeprec. |
| $40M | ($2M) | $15M | $24M | ($11M) | $24M | ($64M) | $38M | $12M | ($60M) | $32M | Working capital & otherWC & other |
| $15M | $11M | $13M | $15M | $15M | $25M | $18M | $21M | $28M | $51M | $82M | CapexCapex |
| 1.6% | 1.3% | 1.5% | 1.7% | 1.7% | 2.9% | 1.9% | 2.1% | 2.7% | 4.6% | 7.1% | Capex / revenueCapex/rev |
| $74M | $42M | $53M | $68M | $49M | $86M | $2M | $104M | $73M | $4M | $103M | Owner earningsOwner earn. |
| 7.8% | 4.9% | 6.0% | 7.8% | 5.5% | 10.1% | 0.2% | 10.4% | 6.9% | 0.3% | 8.9% | Owner earnings marginOE mgn |
| $74M | $42M | $53M | $68M | $49M | $80M | $2M | $104M | $73M | ($20M) | $49M | Free cash flowFCF |
| 7.8% | 4.9% | 6.0% | 7.8% | 5.5% | 9.3% | 0.2% | 10.4% | 6.9% | −1.8% | 4.2% | Free cash flow marginFCF mgn |
| — | — | $22M | — | — | $0 | $0 | $4M | $59M | $0 | $0 | AcquisitionsAcquis. |
| $22M | $56M | $28M | $29M | $69M | $57M | $35M | $55M | $35M | $24M | $29M | Dividends paidDiv. paid |
| 12% | 15% | 13% | 16% | 23% | 25% | 23% | 22% | 20% | 17% | 17% | ROICROIC |
| 12% | 15% | 13% | 16% | 23% | 25% | 22% | 22% | 19% | 16% | 17% | Return on equityROE |
| 3% | −9% | 2% | 4% | −6% | 1% | 10% | 3% | 8% | 10% | 10% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $2M | $2M | $1M | $2M | $2M | $672K | $415K | $2M | $484K | $585K | $1M | Cash & investmentsCash+inv |
| $78M | $65M | $65M | $61M | $57M | $66M | $70M | $73M | $85M | $77M | $85M | ReceivablesReceiv. |
| $157M | $182M | $174M | $157M | $172M | $148M | $205M | $173M | $197M | $255M | $253M | InventoryInvent. |
| $44M | $50M | $60M | $43M | $36M | $49M | $48M | $43M | $53M | $60M | $73M | Accounts payablePayables |
| $191M | $197M | $179M | $175M | $193M | $165M | $227M | $203M | $228M | $271M | $265M | Operating working capitalOper. WC |
| $242M | $253M | $248M | $225M | $239M | $225M | $283M | $254M | $294M | $346M | $352M | Current assetsCur. assets |
| $83M | $110M | $117M | $84M | $112M | $100M | $123M | $86M | $126M | $156M | $153M | Current liabilitiesCur. liab. |
| 2.9× | 2.3× | 2.1× | 2.7× | 2.1× | 2.2× | 2.3× | 3.0× | 2.3× | 2.2× | 2.3× | Current ratioCurr. ratio |
| — | — | $10M | $10M | $10M | $10M | $10M | $12M | $12M | $12M | $12M | GoodwillGoodwill |
| $391M | $398M | $416M | $391M | $407M | $398M | $447M | $425M | $516M | $598M | $651M | Total assetsAssets |
| $32M | $29M | $35M | $28M | $20M | $15M | $11M | $8M | $7M | $16M | $45M | Total debtDebt |
| $30M | $27M | $33M | $26M | $19M | $14M | $11M | $6M | $7M | $15M | $43M | Net debt / (cash)Net debt |
| 15.2× | 20.8× | 16.2× | 19.1× | 39.2× | 59.1× | 45.5× | 41.8× | 33.4× | 23.8× | 30.1× | Interest coverageInt. cov. |
| $251M | $235M | $243M | $255M | $238M | $242M | $279M | $292M | $323M | $361M | $388M | Shareholders’ equityEquity |
| 0.3% | 0.3% | 0.3% | 0.3% | 0.3% | 0.3% | 0.4% | 0.4% | 0.4% | 0.4% | 0.3% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| 11.3M | 11.4M | 11.4M | 11.5M | 11.5M | 11.6M | 11.6M | 11.6M | 11.7M | 11.7M | 11.8M | Shares out (diluted)Shares |
| $84.01 | $74.24 | $77.64 | $76.18 | $76.29 | $74.27 | $82.45 | $85.87 | $91.28 | $94.44 | $98.99 | Revenue / shareRev/sh |
| $2.68 | $3.17 | $2.84 | $3.43 | $4.69 | $5.17 | $5.33 | $5.40 | $5.15 | $5.03 | $5.70 | EPS (diluted)EPS |
| $6.55 | $3.66 | $4.62 | $5.95 | $4.21 | $7.47 | $0.16 | $8.93 | $6.28 | $0.31 | $8.77 | Owner earnings / shareOE/sh |
| $6.55 | $3.66 | $4.62 | $5.95 | $4.21 | $6.88 | $0.16 | $8.93 | $6.28 | $-1.72 | $4.16 | Free cash flow / shareFCF/sh |
| $1.98 | $4.95 | $2.48 | $2.53 | $5.96 | $4.97 | $2.98 | $4.72 | $2.98 | $2.08 | $2.48 | Dividends / shareDiv/sh |
| $1.33 | $0.95 | $1.16 | $1.31 | $1.30 | $2.18 | $1.53 | $1.78 | $2.42 | $4.33 | $7.01 | Cap. spending / shareCapex/sh |
| $22.16 | $20.65 | $21.22 | $22.13 | $20.65 | $20.98 | $24.05 | $25.10 | $27.60 | $30.76 | $32.96 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +1.3%/yr | +4.4%/yr |
| Owner earnings / share | −28.8%/yr | −40.7%/yr |
| EPS | +7.2%/yr | +1.4%/yr |
| Dividends / share | +0.5%/yr | −19.0%/yr |
| Capital spending / share | +14.0%/yr | +27.1%/yr |
| Book value / share | +3.7%/yr | +8.3%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Revenue+3.8%
“Sales volume, which is defined as pounds sold to customers, increased 3.4%, also due to the Lakeville Acquisition.”
✓ figure matches the filed record
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 earned $4M of owner earnings, the operating cash left after the $27M it takes just to hold its position. It put $24M more into growth; free cash flow, after that spending, was ($20M).
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $59M | $60M | $63M | $62M | $60M |
| Depreciation & amortizationnon-cash charge added back | +$27M | +$25M | +$21M | +$18M | +$18M |
| Stock-based compensationreal costnon-cash, but a real cost | +$5M | +$4M | +$4M | +$4M | +$3M |
| Working capital & othertiming of cash in and out, other non-cash items | −$60M | +$12M | +$38M | −$64M | +$24M |
| Cash from operations | $31M | $102M | $125M | $20M | $105M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$27M | −$28M | −$21M | −$18M | −$18M |
| Owner earnings | $4M | $73M | $104M | $2M | $86M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$24M | — | — | — | −$7M |
| Free cash flow | ($20M) | $73M | $104M | $2M | $80M |
| Owner-earnings marginowner earnings ÷ revenue | 0% | 7% | 10% | 0% | 10% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $27M, roughly its depreciation, the rate its assets wear out). The other $24M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. 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 $5M), owner earnings is nearer ($908K).
Much of fiscal 2025's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.
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? 23.8×ComfortableOperating income $85M ÷ interest expense $4M
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? $42M · 0.5× operating profitModest net debtCash $585K − debt $42M
What this means
Netting $585K of cash and short-term investments against $42M of debt leaves $42M owed, about 0.5× a year's operating profit. 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 25 + DIO 103 − DPO 24 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?
- High through the cycle10-yr median, range 12%–25%; 16% latest = NOPAT $64M ÷ invested capital $402MIndustry peers: median 8%
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 10 years (it ran 16% 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.
- Solid through the cycle10-yr median margin, range 0%–10%; latest $4M = operating cash $31M − maintenance capex $27MIndustry peers: median 7%
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 0% of revenue this year, a 6% median across 10 years. It chose to put $24M more into growth, so free cash flow this year was ($20M) — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $5M of SBC) leaves ($908K).
- Thinly cash-backedCash from ops $31M ÷ net income $59M
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?
- Returned more than it generatedDividends + buybacks $24M ÷ Owner Earnings $4M
What this means
The company returned more than it generated: against $4M of Owner Earnings, $24M (675%) went back to shareholders, $24M dividends, $0 buybacks — the excess came from the balance sheet or borrowing, not the year's operations. Sustained, that pattern draws down cash or adds debt; the net-debt line above shows where it stands.
- Investing or harvesting? 1.88×ExpandingCapex $51M ÷ depreciation $27M
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 · 5 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 NearRevenue ≥ $2B · $1.1B
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× · 2.22×
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 PassDebt ≤ working capital · $42M vs $190M 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 PassA profit every year (10-yr record) · no losses
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 (10)
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 PassEarnings +33% over the record · +84%
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 $5.19/share (latest year $5.04), the averaged base the calculator's gate runs on, and book value is $30.85/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 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Return on capital ≥ 15% 8 of 10 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 6% → 8% (3-yr avg ends)
In the filing’s words The filing ties gains to its own pricing, but names price competition too — pricing power that is real yet contested, not unopposed. The margin shows who is winning.
What this means
Through the cycle the operating margin widened — about 6% early to 8% lately, median 8% — pricing power intact or improving.
- 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 −4%/yr
What this means
Owner earnings shrank about 4% a year over the record.
- Worst year 2016 · 5.6% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count +0.4%/yr
What this means
Roughly flat share count, little dilution, little buyback.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
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 26, 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$1M
- Receivables$85M
- Inventory$253M
- Other current assets$13M
- Accounts payable$73M
- Other current liabilities$80M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated $736M of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.
- Reinvested$212M · 29%
- Dividends$411M · 56%
- Retained (debt / cash)$113M · 15%
- Returned to owners$411M
74% of the owner earnings the business produced over the span, $411M as dividends and $0 as buybacks.
- Net change in share count3.8%
The diluted count rose from 11M to 12M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record$2.08/sh
Paid in 10 of the years on record, the per-share dividend growing about 1% a year. It was cut at least once along the way.
- Return on what it retained5%
Of the earnings it kept rather than paid out ($85M over the span), annual owner earnings (first three years vs last three) grew $4M, so each retained $1 added about 0.05 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. Jeffrey T. Sanfilippo | $3.5M | $2.8M | $86M |
| 2022 | Mr. Jeffrey T. Sanfilippo | $1.8M | $1.9M | $2M |
| 2023 | Mr. Jeffrey T. Sanfilippo | $2.8M | $3.6M | $104M |
| 2024 | Mr. Jeffrey T. Sanfilippo | $5.3M | $3.6M | $73M |
| 2025 | Mr. Jeffrey T. Sanfilippo | $3.9M | $1.4M | $4M |
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.
- CEO pay ratio48:1
What the chief earns for every dollar the median employee makes, per the 2025 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.
- Stock-based compensation$5M
The slice of the business handed to employees in shares this year, 0% of revenue, equal to 5% 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 John B. Sanfilippo & Son Inc. 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.
1 of the 5 tests turned up something to look into; the other 4 came back clean.
- Look hereDid the share count rise anyway?3.8%
Diluted shares grew 3.8% over 2016–2025. Owners were diluted on net; each share owns less of the business than it did. Read the buyback line beside this one, not on its own.
- Is it less profitable than it was?
- Did debt outgrow the business?
- Did reported profit become cash?
- Did receivables and inventory outpace sales?
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.
What an owner would ask, FY2025
read the 10-K →- How much of the revenue rides on one buyer?≈$780M · 67% of revenue on the largest customers (TTM)
“Sales to our five largest customers represented approximately 67%, 66% and 64% of net sales in fiscal 2025, fiscal 2024 and fiscal 2023, respectively.”verify →
- Which reported numbers are a judgment call?Management names Revenue recognition, Pension & retirement as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Food Products
The same industry, side by side 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 |
|---|---|---|---|---|---|
| JJSFJ&J Snack Foods | $1.6B | 30% | 7.2% | 10% | 7% |
| SMPLThe Simply Good Foods Company | $1.5B | 39% | 15.4% | 8% | 13% |
| UTZUtz Brands | $1.4B | 29% | 1.9% | 1% | 1% |
| WESTWestrock Coffee Company | $1.2B | 18% | -3.1% | -7% | -6% |
| FIZZNational Beverage | $1.2B | 37% | 18.9% | 75% | 14% |
| JBSSJohn B. Sanfilippo & Son Inc. | $1.1B | 19% | 7.8% | 18% | 6% |
| FRPTFreshpet | $1.1B | 41% | -1.8% | -2% | 1% |
| TRTootsie Roll Industries | $733M | 36% | 13.6% | 9% | 14% |
| Group median | — | 33% | 7.5% | 8% | 6% |
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 John B. Sanfilippo & Son Inc. has delivered.
Through the cycle, John B. Sanfilippo & Son Inc. earns about $71M on its 6.4% median owner-earnings margin. This year’s 0.3% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
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.
Free cash flow $49M on 12M shares outstanding (a weighted basic average, the only count this filer tags); net debt $43M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. Capex ($82M) runs well above depreciation ($28M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $104M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← JBLU its page in the Manual JBT →
Industry order: ← JBS the Food Products chapter JJSF →