US · FARM
Farmer Bros. Co.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Northlake, TX 76262
- Website
- farmerbros.com
Price · as of 2025-06-30
$1.29
Market cap 32.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $154.64 | +11,887.6% |
| Intrinsic Value(DCF) | $0.81 | -37.21% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.86 | $2,919.40 | $115.92 | $0.00 | $0.00 |
| 2012 | $9.69 | $63.75 | $77.62 | $0.00 | $0.00 |
| 2013 | $13.77 | $38.03 | $0.00 | $2.54 | $0.00 |
| 2014 | $25.36 | $59.91 | $0.00 | $11.03 | $8.83 |
| 2015 | $22.78 | $90.69 | $0.00 | $5.77 | $0.46 |
| 2016 | $33.27 | $770.50 | $0.00 | $38.29 | $43.26 |
| 2017 | $32.70 | $57.16 | $0.00 | $19.57 | $11.06 |
| 2018 | $28.20 | $91.32 | $0.00 | $6.03 | $0.00 |
| 2019 | $12.80 | $36.44 | $0.00 | $0.00 | $0.00 |
| 2020 | $6.46 | $91.58 | $0.00 | $0.00 | $15.05 |
| 2021 | $8.75 | $182.60 | $0.00 | $0.00 | $88.78 |
| 2022 | $5.48 | $59.71 | $0.00 | $1.45 | $0.00 |
| 2023 | $2.02 | $42.57 | $0.00 | $0.00 | $0.00 |
| 2024 | $2.64 | $24.59 | $0.00 | $1.25 | $0.00 |
| 2025 | $2.02 | $154.64 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Farmer Bros. Co.'s (FARM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $154.64
- Current price
- $1.29
- AI upside
- +11,887.6%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.81
-37.21% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FARM | Farmer Bros. Co. | $1.29 | 32.59M | +11,888% | -37% | — | — | -2.98 | 0.99 | 0.13 | 19.83 | -1.15 | 1.25 | 43.51% | -0.43% | -4.24% | -32.58% | -1.54% | -8.38% | 1.23 | -0.20 | 1.20 | 0.44 | 10.28 | 25789.00% | 35.00% | -12324.00% | 15.05% | 0.23 | 6.88% | 0.00% | 0.00% | 16.22% | -61.45 | 13.80 | 0.26 | 2.03 |
| BNKK | Bonk, Inc. | $3.88 | 20.51M | +2,446% | +530% | — | — | -0.62 | -13.73 | 42.50 | -0.73 | -0.72 | -4.56 | -348.41% | -5991.40% | -7038.74% | -1457.29% | -1004.64% | -482.97% | -2.59 | -239.06 | 0.27 | 0.15 | -0.11 | 8571.00% | 24636.00% | 5571.00% | -64.27% | -2.03 | -457.99% | 0.00% | 0.00% | 0.00% | -0.83 | -1.82 | 49.61 | -40.01 |
| BOF | BranchOut Food Inc. | $4.58 | 61.42M | +811% | +114,583% | — | — | -2.28 | 4.62 | 1.66 | -4.50 | — | 4.62 | 13.25% | -59.89% | -72.92% | -208.76% | -78.00% | -59.46% | 3.45 | -4.52 | 0.56 | 0.32 | -1.56 | -1531.00% | 13060.00% | 11139.00% | -71.25% | -0.55 | -154.05% | 0.00% | 0.00% | 0.00% | -4.24 | -2.15 | 2.54 | -2.15 |
| COOT | Australian Oilseeds Holdi… | $0.61 | 17.11M | +3,875% | +268% | — | — | -1348.85 | 545.43 | 39.75 | 2420.30 | — | 3693.28 | 8.30% | 0.81% | -2.95% | -113.94% | 1.97% | -3.78% | 5.61 | 0.24 | 0.55 | 0.29 | 21.32 | -9992.00% | 8537.00% | -9334.00% | -0.02% | 0.03 | -2.38% | 0.00% | 0.00% | 0.17% | 4923.84 | -4077.96 | 40.11 | 33.49 |
| DSY | Big Tree Cloud Holdings L… | $3.13 | 14.87M | +36,051% | +160% | — | +13,716% | -2.55 | 477.73 | 32.40 | -2.84 | — | -44.46 | 20.34% | -1494.30% | -1272.07% | 1476.84% | -2727.67% | -326.10% | 38.68 | -107.44 | 1.14 | 0.98 | -0.16 | -335203.00% | -6508.00% | 5927.00% | -8.45% | -1.92 | -500.00% | 0.00% | 0.00% | 0.00% | -2.30 | -12.55 | 34.37 | -10.93 |
| IMG | CIMG Inc. | $0.48 | 4.32M | +38,526% | +18,380,846% | +2,787% | — | — | 0.09 | 0.43 | 11.50 | — | 0.09 | 1.22% | -50.48% | -47.42% | 0.00% | 546.90% | 0.00% | 0.05 | — | 3.06 | 2.39 | -0.51 | -2965.00% | 43348.00% | 6889.00% | -400.17% | -0.76 | 1850.99% | 0.00% | — | 17.72% | 9.32 | 2.75 | -4.70 | -0.89 |
| JVA | Coffee Holding Co., Inc. | $3.12 | 17.81M | +16,610% | +3,270% | +94% | +134% | 15.37 | 0.78 | 0.22 | 8.02 | — | 0.80 | 16.01% | 2.24% | 1.46% | 5.22% | 5.14% | 3.69% | 0.30 | 8.92 | 2.77 | 1.12 | 2.11 | -3590.00% | 2256.00% | -21571.00% | -27.48% | -0.39 | -19.36% | 0.00% | 0.00% | 0.00% | 13.60 | -4.94 | 0.30 | 4.44 |
| JZ | Jianzhi Education Technol… | $0.93 | 18.77M | +816% | +325% | — | +742% | -42.44 | 60.13 | 5.70 | -80.47 | — | 62.67 | 18.82% | -8.19% | -13.47% | -84381.80% | 3059.73% | -26.37% | 0.36 | -36.94 | 1.02 | 0.94 | 0.22 | -9091.00% | -4352.00% | -8069.00% | -0.54% | 0.15 | 1157.35% | 0.00% | 0.00% | 1.06% | -69.17 | -182.86 | 5.67 | 9.19 |
| NCRA | Nocera, Inc. | $0.39 | 5.59M | +6,190% | -2% | — | +787% | -5.29 | 3.03 | 0.74 | -7.36 | — | 6.32 | 1.96% | -13.34% | -13.84% | -65.06% | -76.24% | -48.28% | 0.01 | — | 2.00 | 1.92 | 0.27 | -5909.00% | -2886.00% | -1888.00% | -12.45% | -2.46 | -52.93% | 0.00% | 0.00% | 0.00% | -5.37 | -7.74 | 0.72 | 7.47 |
| PAVS | Paranovus Entertainment T… | $1.29 | 860.75K | +93,947% | +3,413% | — | +62,574% | -9.16 | 3.14 | 1063.17 | -11.54 | — | -19.04 | 12.60% | -9481.93% | -11033.03% | -55.67% | -47.58% | -38.37% | 0.10 | -25.91 | 1.12 | 0.78 | -0.33 | -9636.00% | -9891.00% | -7752.00% | -3.51% | -0.42 | -18.72% | 0.00% | 0.00% | 0.00% | -10.82 | -27.49 | 1025.87 | 3.59 |
| RYET | Ruanyun Edai Technology I… | $0.95 | 32.63M | +2,776% | +222% | — | -78% | -496.78 | -1595.72 | 38.62 | -2101.77 | — | -709.37 | 56.73% | -7.27% | -5.93% | -1324.76% | -18.76% | -9.37% | -27.25 | -3.16 | 0.67 | 0.63 | -29.97 | -10000.00% | -2697.00% | 14437.00% | -0.76% | -0.29 | -75.79% | 0.00% | 0.00% | 0.00% | -538.61 | -133.34 | 39.18 | 20.99 |
About Farmer Bros. Co.
Farmer Bros. Co. engages in the roasting, wholesale, equipment servicing, and distribution of coffee, tea, and culinary products in the United States. The company offers roast and ground coffee; frozen liquid coffee; flavoured and unflavoured iced and hot teas; culinary products, including spices, pancake and biscuit mixes, gravy and sauce mixes, soup bases, dressings, and syrups and sauces, as well as coffee filters, cups, sugar, and creamers; and other beverages comprising cappuccino, cocoa, granitas, and other blender-based beverages and concentrated and ready-to-drink cold brew and iced coffee. It serves small independent restaurants, foodservice operators, and large institutional buyers, as well as consumers. The company distributes its products through direct-store-delivery network, and common carriers or third-party distributors, as well as Website. The company was founded in 1912 and is headquartered in Northlake, Texas.
- CEO
- John E. Moore
- Employees
- 1K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.81 ÷ $1.29) − 1 = -37.21% (DCF, example).