Owner Scorecard


← All companies ← CAL Manual CALX → ← BG Agricultural Products CHSCO →

CALM, Cal-Maine Foods

Agricultural Products capital-intensive Cyclical

We are the largest egg company in the United States and a leading player in the egg-based food industry.

We sell most of our products throughout much of the U.S. and aim to maintain efficient, state -of-the-art operations located close to our customers.

Our branded portfolio includes Eggland's Best , Land O'Lakes , Farmhouse Eggs , 4Grain , Sunups , Van's , MeadowCreek Foods , and Crepini .

Latest annual: FY2026 10-K
CALM · Cal-Maine Foods
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2026
$2.9B
−31.7% YoY · 17% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $2.9B 5-yr avg $2.9B
Gross margin 23% 5-yr avg 29%
Operating margin 12.0% 5-yr avg 20.1%
ROIC 11% 5-yr avg 30%
Owner-earnings margin 11% 5-yr avg 16%
Free cash flow margin 11% 5-yr avg 15%

Next report By 10/8 · the 10-Q for the quarter ended late August · due within 40 days of period end · has filed ~38 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
Revenue is led by Conventional Shell Egg (45%) and Specialty shell egg sales (36%), with 2 more segments behind.
Situation
Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
Gross margin has run about 21% and operating margin about 7.4% 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. The margin is cyclical, swinging between −12% and 36% over the years, so the through-cycle figure carries more than any single year — and the balance sheet at the trough more than the peak. 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. 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 sat near the cost of capital (median 11%). By owner earnings: roughly 7% of revenue reaches owners as cash, though it swings. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

Revenue spreads across 4 segments, the largest Conventional Shell Egg at 45%.

Revenue by reportable segment, FY2026
  • Conventional Shell Egg45%$1.3B
  • Specialty shell egg sales36%$1.0B
  • All Other11%$308M
  • Prepared Foods8%$245M

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2017–2026

realized figures from each filing · older years to the left
2017’172018’182019’192020’202021’212022’222023’232024’242025’252026’26TTMTTMMay 2026
Income statement
$1.1B$1.5B$1.4B$1.4B$1.3B$1.8B$3.1B$2.3B$4.3B$2.9B$2.9BRevenueRevenue
$46M$361M$223M$180M$161M$337M$1.2B$542M$1.9B$672M$672MGross profitGross prof.
4%24%16%13%12%19%38%23%43%23%23%Gross marginGross mgn
16%12%13%13%14%11%7%11%7%11%11%SG&A / revenueSG&A/rev
($134M)$101M$46M$1M($26M)$144M$968M$312M$1.5B$350M$350MOperating incomeOp. inc.
−12.5%6.7%3.4%0.1%−1.9%8.1%30.8%13.4%36.1%12.0%12.0%Operating marginOp. mgn
($114M)$117M$71M$20M($10M)$166M$999M$360M$1.6B$411MPretax incomePretax
($74M)$126M$54M$18M$2M$133M$758M$278M$1.2B$317M$317MNet incomeNet inc.
-8%22%9%20%24%23%24%23%23%Effective tax rateTax rate
Cash flow & returns
($46M)$200M$115M$74M$26M$126M$863M$451M$1.2B$480M$480MOperating cash flowOp. cash
$49M$54M$55M$58M$59M$68M$72M$80M$94M$124M$124MDepreciation & amortizationD&A
($21M)$20M$3M($7M)($39M)($79M)$29M$89M($94M)$33M$33MWorking capital & otherWC & other
$67M$20M$68M$124M$95M$72M$137M$147M$161M$151M$151MCapexCapex
6.2%1.3%5.0%9.2%7.0%4.1%4.3%6.3%3.8%5.2%5.2%Capex / revenueCapex/rev
($95M)$181M$47M$16M($33M)$54M$791M$371M$1.1B$329M$329MOwner earningsOwner earn.
−8.8%12.0%3.5%1.1%−2.5%3.0%25.1%16.0%26.5%11.3%11.3%Owner earnings marginOE mgn
($113M)$181M$47M($51M)($69M)$54M$726M$304M$1.1B$329M$329MFree cash flowFCF
−10.5%12.0%3.5%−3.7%−5.1%3.0%23.1%13.1%25.0%11.3%11.3%Free cash flow marginFCF mgn
$86M$0$18M$45M$0$45M$0$54M$116M$428M$428MAcquisitionsAcquis.
$0$0$42M$0$2M$6M$252M$92M$330M$232M$232MDividends paidDiv. paid
$53M($164M)($48M)($61M)($44M)($117M)($375M)($413M)($575M)($504M)Investing cash flowInv. cash
($18M)($6M)($46M)($3M)($3M)($7M)($254M)($94M)($387M)($363M)Financing cash flowFin. cash
($11M)$31M$21M$9M($21M)$2M$234M($55M)$263M($387M)Change in cashΔ cash
-13%11%4%0%-2%11%56%15%57%11%11%ROICROIC
-9%13%5%2%0%12%47%15%48%12%12%Return on equityROE
−9%13%1%2%0%11%31%10%35%3%3%Retained to equityRetained/eq
Balance sheet
$159M$334M$323M$232M$57M$59M$293M$238M$499M$107M$107MCash & investmentsCash+inv
$61M$81M$57M$85M$79M$169M$111M$139M$244M$136M$136MReceivablesReceiv.
$161M$169M$172M$187M$218M$263M$284M$262M$296M$375M$375MInventoryInvent.
$31M$38M$39M$56M$53M$82M$83M$76M$101M$96M$96MAccounts payablePayables
$191M$212M$190M$216M$245M$350M$313M$324M$439M$415M$415MOperating working capitalOper. WC
$436M$588M$568M$522M$520M$662M$1.1B$1.2B$2.0B$1.6B$1.6BCurrent assetsCur. assets
$65M$108M$75M$93M$90M$185M$183M$228M$308M$206M$206MCurrent liabilitiesCur. liab.
6.7×5.4×7.6×5.6×5.8×3.6×6.2×5.5×6.4×7.7×7.7×Current ratioCurr. ratio
$458M$425M$455M$557M$589M$678M$745M$857M$1.0B$1.3BNet PP&ENet PP&E
$36M$36M$36M$36M$36M$44M$44M$46M$47M$97M$97MGoodwillGoodwill
$1.0B$1.2B$1.2B$1.2B$1.2B$1.4B$2.0B$2.2B$3.1B$3.1B$3.1BTotal assetsAssets
$11M$6M$2M$0Total debtDebt
($148M)($328M)($321M)($232M)Net debt / (cash)Net debt
-421.8×379.3×71.1×2.5×-123.3×356.2×1659.9×569.1×2510.7×572.2×Interest coverageInt. cov.
$189M$195M$166M$197M$216M$323M$345M$388M$519M$467MTotal liabilitiesTotal liab.
$2M$2M$3M$0($206K)($1M)($3M)$5M$8MNoncontrolling interestsNCI
$843M$953M$987M$1.0B$1.0B$1.1B$1.6B$1.8B$2.6B$2.6B$2.6BShareholders’ equityEquity
0.3%0.3%0.3%0.2%0.1%0.2%0.1%0.2%0.2%Stock comp / revenueSBC/rev
Per share
48.4M48.5M48.6M48.6M48.7M48.7M48.8M48.9M48.9M47.8M47.8MShares out (diluted)Shares
$22.22$31.01$28.01$27.82$27.72$36.47$64.43$47.60$87.17$60.94$60.94Revenue / shareRev/sh
$-1.54$2.60$1.12$0.38$0.04$2.72$15.52$5.69$24.95$6.63$6.63EPS (diluted)EPS
$-1.96$3.73$0.97$0.32$-0.69$1.10$16.19$7.59$23.13$6.88$6.88Owner earnings / shareOE/sh
$-2.33$3.73$0.97$-1.04$-1.42$1.10$14.88$6.23$21.75$6.88$6.88Free cash flow / shareFCF/sh
$0.00$0.00$0.86$0.00$0.03$0.13$5.17$1.88$6.76$4.85$4.85Dividends / shareDiv/sh
$1.38$0.41$1.40$2.56$1.95$1.49$2.80$3.01$3.30$3.16$3.16Cap. spending / shareCapex/sh
$17.42$19.67$20.31$20.78$20.82$22.66$32.99$36.83$52.37$55.10$55.10Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+11.9%/yr+17.1%/yr
EPS+174.7%/yr
Dividends / share+169.7%/yr
Capital spending / share+9.7%/yr+10.1%/yr
Book value / share+13.6%/yr+21.5%/yr

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cash

Each 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.

FY2018FY2026

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 2026 the business turned $317M of profit into $329M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

Reported net income$317M
Owner earnings$329M · 11% of revenue
FY2026FY2025FY2024FY2023FY2022
Reported net income$317M$1.2B$278M$758M$133M
Depreciation & amortizationnon-cash charge added back+$124M+$94M+$80M+$72M+$68M
Stock-based compensationreal costnon-cash, but a real cost+$6M+$5M+$4M+$4M+$4M
Working capital & othertiming of cash in and out, other non-cash items+$33M−$94M+$89M+$29M−$79M
Cash from operations$480M$1.2B$451M$863M$126M
Maintenance capital expenditurethe spending needed just to hold position and volume−$151M−$94M−$80M−$72M−$72M
Owner earnings$329M$1.1B$371M$791M$54M
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$67M−$67M−$64M
Free cash flow$329M$1.1B$304M$726M$54M
Owner-earnings marginowner earnings ÷ revenue11%27%16%25%3%

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 $6M), owner earnings is nearer $323M.

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.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2026 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash
    Cash $107M − debt $641K
    What this means

    Cash and short-term investments exceed every dollar of debt by $107M, on net the company owes nothing, and can act from strength when others can't. 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 17 + DIO 61 − DPO 16 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?

  • Solid through the cycle
    10-yr median, range -13%–57%; 11% latest = NOPAT $271M ÷ invested capital $2.5B
    Industry peers: median 7%
    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 11% 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 cycle
    10-yr median margin, range -9%–27%; latest $329M = operating cash $480M − maintenance capex $151M
    Industry peers: median 3%
    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 11% of revenue this year, a 7% median across 10 years. Treating stock comp as the real expense it is (less $6M of SBC) leaves $323M.

  • Cash-backed
    Cash from ops $480M ÷ net income $317M
    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 half
    Dividends + buybacks $232M ÷ Owner Earnings $329M — this fiscal year
    What this means

    Of $329M Owner Earnings, $232M (71%) went back to shareholders, $232M dividends, $0 buybacks. 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. This year's proportion is 71%; across the record (2017–2026) it is 34%, the capital-allocation section below.

  • Investing or harvesting? 1.22×
    Expanding
    Capex $151M ÷ depreciation & amortization as filed $124M
    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.

The promise and the pay packet

  • Is the buyback buying ownership, or mopping up? 0.2%
    The count is edging down
    Stock compensation $6M (fiscal 2026), 0.2% of revenue · no repurchases · diluted shares -2.2% since 2023
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 4 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 Pass
    Revenue ≥ $2B · $2.9B
    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 Pass
    Current ratio ≥ 2× · 7.70×
    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 Pass
    Debt ≤ working capital · $641K vs $1.4B 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 Near
    A profit every year (10-yr record) · 1 loss year
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 7 of 10 yrs
    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 Pass
    Earnings +33% over the record · +1614%
    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 $12.89/share (latest year $6.75), the averaged base the calculator's gate runs on, and book value is $56.11/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, 2017–2026

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 9 of 10
    What this means

    Lost money in 1 year(s), look at what happened there before trusting the average.

  • Return on capital ≥ 15% 0 of 4 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 −1% → 21% (3-yr avg ends)

    In the filing’s words The words confirm the number: the filing says price increases held their volume, and the margin widened with them — Buffett’s strongest mark of pricing power.

    What this means

    Through the cycle the operating margin widened — about −1% early to 21% lately, median 7% — 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 +37%/yr
    What this means

    Owner earnings grew about 37% a year over the record.

  • Worst year 2017 · −12.5% op. margin
    What this means

    Operations went underwater in 2017, understand why before trusting the good years.

  • Share count −0.1%/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.

  • How management talks about it Promotional
    What this means

    The record is compounding, but the filing leans on a promoter’s vocabulary rather than the per-share, return-on-capital terms an owner uses. The results back the talk here; the register is still worth noting.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, May 30, 2026

Can 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.

Current assets$1.6B
  • Cash & short-term investments$107M
  • Receivables$136M
  • Inventory$375M
  • Other current assets$963M
Current liabilities$206M
  • Accounts payable$96M
  • Other current liabilities$109M
Current ratio7.70×all current assets ÷ what's due · Graham looked for 2×
Quick ratio5.87×stricter: inventory excluded
Cash ratio0.52×strictest: cash alone against what's due
Working capital$1.4Bthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago−53.0%the freshest read on whether the business is still growing
Current ratio, recent quarters4.1× → 7.7×
Deeper floors
Tangible book value$2.5Bequity stripped of goodwill & intangibles
Net current asset value$1.1BGraham's net-net: current assets less all liabilities

From the company's latest filing.

How the cash was used, 2017–2026

Over the record, the business generated $3.5B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.

  • Reinvested$1.0B · 30%
  • Dividends$956M · 27%
  • Retained (debt / cash)$1.5B · 43%
  • Returned to owners$956M

    34% of the owner earnings the business produced over the span, $956M as dividends and $0 as buybacks.

  • Net change in share count−1.2%

    The diluted count fell from 48M to 48M, so the buybacks outran the stock issued to staff.

  • Dividend record$4.85/sh

    Paid in 7 of the years on record. It was cut at least once along the way.

  • Return on what it retained30%

    Of the earnings it kept rather than paid out ($1.9B over the span), annual owner earnings (first three years vs last three) grew $566M, so each retained $1 added about 0.30 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.

Acquisitions & goodwill

from the balance sheet & the 10-year cash-flow record

Goodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.

Goodwill & intangibles$170M5% of all assets; the premium carried on the balance sheet for businesses acquired
Against book equity4%goodwill is this share of book equity; the rest is the company’s own retained and paid-in capital
Cash spent acquiring$878Mover 15 years since fiscal 2010 buying other businesses, against $1.0B of capital spent building over the 10-year record

None written down over the record; the goodwill is still carried at full cost. That is the deals holding their value on the books so far; whether they keep doing so is the test an owner watches, since the write-down, when it comes, is the admission the price was too high.

Beside that spending sits $44M of cumulative amortization of acquired intangibles charged against earnings since fiscal 2011 — the purchase price of past deals, expensed over time.

Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and amortization summed across the company's full tagged history, write-downs across the 10-year record, from the company's own filings.

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 yearPay, as filed“Actually paid”Owner earnings
2021$1.2M$949k($33M)
2022$1.3M$1.6M$54M
2023$985k$959k$791M
2023$1.1M$1.1M$791M
2024$1.1M$1.2M$371M
2025$1.7M$2.0M$1.1B

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.

  • Insider ownership3.9%

    The stake all directors and executive officers hold together, per the 2025 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$6M

    The slice of the business handed to employees in shares in fiscal 2026, 0.2% of revenue, equal to 1.6% 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.

What an owner would ask, FY2026

read the 10-K →
  • How much of the revenue rides on one buyer?
    ≈$1.3B · 43% of revenue on the largest customers (TTM)
    “Our prepared foods offerings include products sold under our brands Van's and Crepini . 12 Customers Our top three customers accounted for an aggregate of 43.1%, 49.2% and 49.0% of our net sales dollars for fiscal 2026, 2025, and 2024, respectively.”verify →
  • Which reported numbers are a judgment call?
    Management names Revenue recognition, Income taxes, Acquisitions, Contingencies 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, Agricultural Products

The same industry, side by side on owner economics. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
ANDEAndersons$11.0B6%1.0%4%1%
SEBSeaboard Corporation$9.7B8%3.5%4%2%
DOLEDole plc$9.2B8%3.3%9%2%
DARDarling Ingredients Inc.$6.1B23%10.1%6%6%
CALMCal-Maine Foods$2.9B21%7.4%11%7%
UVVUniversal Corporation$2.9B18%7.6%8%3%
AVOMission Produce Inc.$1.4B12%5.3%7%4%
AGROAdecoagro S.A.$1.4B23%18.6%11%15%
Group median15%6.4%7%3%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Cal-Maine Foods has delivered.

Cal-Maine Foods’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, Cal-Maine Foods earns about $215M on its 7.4% median owner-earnings margin. This year’s 11.3% 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.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’22→’26+15%/yr
Owner-earnings growth · ’17→’26+40%/yr
Owner-earnings yield
P/E (3-yr earnings ’24–’26)
P/B
Graham’s price gate

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.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 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 $329M on 47M shares outstanding, per the 10-K cover, as of 2026-07-22; net cash $107M. 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.

Cite: Owner Scorecard, "Cal-Maine Foods (CALM), the owner's record," https://ownerscorecard.com/c/CALM, data as of 2026-08-17.

Manual order: ← CAL its page in the Manual CALX →

Industry order: ← BG the Agricultural Products chapter CHSCO →