US · STKL
SunOpta Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Eden Prairie, MN 55344
- Website
- sunopta.com
Price · as of 2024-12-28
$6.50
Market cap 766.83M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $21.23 | +226.62% |
| Intrinsic Value(DCF) | $6.84 | +5.23% |
| Graham-Dodd Method(GD) | $0.46 | -93% |
| 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 |
|---|---|---|---|---|---|
| 2010 | $6.70 | $33.73 | $0.00 | $8.40 | $0.00 |
| 2011 | $5.25 | $118.06 | $0.00 | $4.21 | $2.23 |
| 2012 | $6.80 | $149.31 | $0.00 | $5.92 | $3.27 |
| 2013 | $10.00 | $26.29 | $0.00 | $3.46 | $0.00 |
| 2014 | $10.09 | $29.01 | $0.00 | $5.64 | $2.57 |
| 2015 | $4.96 | $20.81 | $0.00 | $0.93 | $0.00 |
| 2016 | $7.30 | $28.57 | $0.00 | $0.00 | $0.00 |
| 2017 | $7.40 | $52.74 | $0.00 | $0.00 | $0.00 |
| 2018 | $3.52 | $23.38 | $0.00 | $0.00 | $0.00 |
| 2019 | $2.95 | $33.41 | $0.00 | $0.87 | $0.28 |
| 2020 | $14.22 | $33.06 | $0.00 | $7.62 | $15.82 |
| 2021 | $4.59 | $30.25 | $0.00 | $2.08 | $0.31 |
| 2022 | $7.65 | $57.25 | $0.00 | $2.29 | $0.00 |
| 2023 | $6.76 | $33.87 | $0.00 | $0.00 | $0.00 |
| 2024 | $6.01 | $21.23 | $1.65 | $0.46 | $0.00 |
AI valuation
Our deep-learning model estimates SunOpta Inc.'s (STKL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $21.23
- Current price
- $6.50
- AI upside
- +226.62%
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
$6.84
+5.23% upside
Graham-Dodd
$0.46
-93% 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 |
| STKL | SunOpta Inc. | $6.50 | 766.83M | +227% | +5% | -93% | — | -61.08 | 4.72 | 0.97 | 20.68 | — | 5.63 | 13.31% | 2.15% | -2.40% | -7.53% | 2.90% | -1.72% | 2.64 | 0.57 | 0.94 | 0.31 | 7.41 | -9032.00% | 1548.00% | -15787.00% | 2.58% | 0.30 | 3.37% | 0.04% | -2.70% | 0.04% | 70.04 | 60.33 | 1.51 | 1.23 |
| APEI | American Public Education… | $45.82 | 828.66M | +38% | -44% | -71% | -76% | 25.71 | 1.36 | 0.66 | 9.22 | — | 1.92 | 52.65% | 5.29% | 2.58% | 5.41% | 5.83% | 2.86% | 0.66 | 15.55 | 3.29 | 2.47 | 1.31 | -11871.00% | 400.00% | -1211.00% | 6.71% | 0.62 | 7.38% | 1.46% | 37.60% | 7.16% | 14.60 | 17.38 | 0.77 | 2.50 |
| DNUT | Krispy Kreme, Inc. | $3.75 | 642.38M | +469% | -34% | — | -97% | 337.57 | 0.92 | 0.63 | 11.10 | — | -1.43 | 75.43% | -0.52% | 0.19% | 0.27% | -0.14% | 0.10% | 1.19 | -0.15 | 0.36 | 0.20 | 6.20 | -10778.00% | -123.00% | -122.00% | -7.17% | 0.09 | -3.01% | 2.27% | 765.50% | 6.06% | -271.17 | -31.60 | 1.42 | 0.60 |
| HLF | Herbalife Nutrition Ltd. | $19.52 | 2.02B | +570% | -61% | -74% | +1% | 8.68 | -3.84 | 0.39 | 7.05 | — | -2.13 | 75.61% | 8.76% | 4.53% | -34.61% | 26.90% | 8.26% | -4.54 | 2.06 | 1.13 | 0.44 | 3.53 | -1200.00% | 89.00% | 5477.00% | 12.79% | 0.33 | 18.57% | 0.00% | 0.00% | 3.83% | 8.98 | 15.68 | 0.79 | 2.46 |
| JBSS | John B. Sanfilippo & Son,… | $82.61 | 967.14M | +19% | -69% | -71% | -28% | 12.54 | 2.05 | 0.67 | 7.45 | — | 2.15 | 18.38% | 7.65% | 5.32% | 17.25% | 15.31% | 10.59% | 0.28 | 23.85 | 2.22 | 0.50 | 0.90 | -233.00% | 379.00% | -12749.00% | -2.73% | 0.20 | -4.82% | 3.30% | 41.40% | 3.37% | 9.92 | -41.69 | 0.76 | 5.09 |
| KLC | KinderCare Learning Compa… | $3.50 | 414.11M | +645% | +105% | — | — | -18.59 | 2.00 | 0.65 | 19.32 | — | -2.52 | 23.68% | 2.98% | -3.49% | -13.54% | 2.54% | -2.54% | 2.77 | 0.47 | 0.52 | 0.44 | 11.10 | -20749.00% | 609.00% | -10942.00% | -0.95% | 0.28 | -0.53% | 18.54% | -344.70% | 30.52% | 51.13 | -246.78 | 1.52 | 1.12 |
| LINC | Lincoln Educational Servi… | $36.24 | 1.15B | +19% | +62% | -74% | -55% | 56.99 | 5.71 | 2.20 | 26.12 | 55.26 | 6.03 | 60.37% | 5.59% | 3.86% | 10.58% | 6.61% | 4.30% | 1.02 | 8.54 | 0.86 | 0.86 | 3.48 | 10312.00% | 1776.00% | -86.00% | -2.40% | 0.59 | -8.14% | 0.00% | 0.00% | 0.00% | 45.37 | -48.13 | 2.54 | 3.82 |
| SENEA | Seneca Foods Corporation | $138.98 | 956.33M | +597% | -73% | -12% | -31% | 15.79 | 1.03 | 0.41 | 7.36 | — | 1.03 | 9.51% | 4.93% | 2.61% | 6.78% | 5.36% | 3.21% | 0.59 | 2.27 | 3.52 | 0.65 | 2.49 | -3107.00% | 825.00% | -34937.00% | 45.83% | 1.56 | 27.18% | 0.00% | 0.10% | 50.06% | 12.64 | 3.30 | 0.62 | 3.70 |
| THS | TreeHouse Foods, Inc. | $24.43 | 1.23B | +19% | -48% | — | -87% | 61.34 | 1.07 | 0.49 | 12.02 | — | -3.41 | 16.35% | 3.07% | 0.80% | 1.67% | 2.90% | 0.67% | 1.01 | 1.63 | 1.36 | 0.59 | 5.25 | -4574.00% | -226.00% | 66424.00% | 7.64% | 0.36 | 4.37% | 0.00% | 0.00% | 9.23% | 28.41 | 23.23 | 0.87 | 1.34 |
| WEST | Westrock Coffee Company, … | $4.42 | 427.97M | +406% | +1,080% | — | — | -8.07 | 1.75 | 0.76 | -144.94 | -7.55 | 4.62 | 18.08% | -5.77% | -9.44% | -21.15% | -6.38% | -7.75% | 1.36 | -1.45 | 1.20 | 0.45 | -61.57 | 10698.00% | -162.00% | -2446.00% | -26.66% | -0.05 | -22.43% | 0.00% | 0.00% | 0.00% | -22.95 | -6.52 | 1.32 | 0.66 |
About SunOpta Inc.
SunOpta Inc. manufactures and sells plant-based and fruit-based food and beverage products to retail customers, foodservice distributors, branded food companies, and food manufacturers worldwide. The company operates through two segments, Plant-Based Foods and Beverages, and Fruit-Based Foods and Beverages. The Plant-Based Foods and Beverages segment provides plant-based beverages, and liquid and dry ingredients that utilizes almond, soy, coconut, oat, hemp, and other bases, as well as broths, teas, and nutritional beverages. This segment also packages dry- and oil-roasted in-shell sunflower and sunflower kernels; and processes and sells raw sunflower inshell and kernel for food and feed applications. The Fruit-Based Foods and Beverages segment offers individually quick frozen (IQF) fruits, such as strawberries, blueberries, mangos, pineapples, blends, and other berries for retail; and IQF and bulk frozen fruits, including purées, toppings, and smoothies for foodservice, and custom fruit preparations for industrial use. This segment also provides fruit snacks comprising bars, twists, ropes, and bite-sized products. The company was formerly known as Stake Technology Ltd. and changed its name to SunOpta Inc. in October 2003. SunOpta Inc. was founded in 1973 and is headquartered in Eden Prairie, Minnesota.
- CEO
- Brian W. Kocher
- Employees
- 1.25K
- Beta
- 1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.84 ÷ $6.50) − 1 = +5.23% (DCF, example).