J.M. Smucker Financial Model
Food Company Financials Example (Free Excel Download)
The J.M.
professionals from Deloitte
Used by professionals from
About this model
This model evaluates the earnings accretion, cash flow generation, and deleveraging trajectory of The J.M. Smucker Company to determine equity valuation following its transformational $5.6 billion acquisition of Hostess Brands.
The J.M. Smucker Company is a leading North American manufacturer of consumer packaged goods, focusing on coffee, peanut butter, fruit spreads, frozen handhelds, and sweet baked snacks. The company operates a brand-driven, asset-heavy manufacturing business model that relies on extensive retail distribution and supply chain scale.
Business segments include:
- U.S. Retail Coffee (approximately 33% of net sales)
- U.S. Retail Consumer Foods (approximately 21% of net sales)
- U.S. Retail Pet Foods (approximately 21% of net sales)
- Sweet Baked Snacks (approximately 14% of net sales on a pro-forma basis)
- International and Away From Home (approximately 11% of net sales)
The company generates over 90% of its revenue in the United States. Smucker holds dominant market share positions in at-home coffee (Folgers, Dunkin'), peanut butter (Jif), and frozen handheld sandwiches (Smucker's Uncrustables). Recent major corporate events include the $5.6 billion acquisition of Hostess Brands in November 2023, the divestiture of several pet food brands (Kibbles 'n Bits, 9Lives) in April 2023, and the sale of the Sahale Snacks and Canadian condiment businesses in late 2023 and early 2024.
The downloadable J.M. Smucker financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsJ.M. Smucker financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue | $8.00B | $8.53B | $8.18B | $8.73B | $9.05B |
| Gross profit | $2.70B | $2.80B | $3.12B | $3.38B | $3.03B |
| Operating income | $1.02B | $157.5M | $1.31B | -$673.9M | $360.2M |
| Net income | $631.7M | -$91.3M | $744.0M | -$1.23B | -$138.7M |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for J.M. Smucker
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
U.S. Retail Coffee
- Segment name: U.S. Retail Coffee
- Revenue driver formula: Base Volume x (1 + Volume/Mix Growth) x (1 + Net Price Realization)
- Historical growth rate: Flat to low single-digit CAGR (highly dependent on commodity pass-through pricing)
- Key growth levers and headwinds: Premiumisation (Cafe Bustelo and Dunkin' growth offsetting Folgers volume declines), at-home coffee consumption trends, and K-Cup pod volume.
- Pricing dynamics: Spot and contractual. Pricing is heavily tied to green coffee commodity costs. The company passes commodity inflation or deflation through to consumers, which can cause revenue to fluctuate while profit dollars remain stable.
- Revenue recognition notes: Recognised upon delivery to retail customers, net of trade promotions and slotting fees.
- Seasonality: Stronger in the fiscal second and third quarters (autumn and winter months) due to higher hot beverage consumption.
U.S. Retail Consumer Foods
- Segment name: U.S. Retail Consumer Foods
- Revenue driver formula: (Uncrustables Volume x Price) + (Jif & Spreads Volume x Price)
- Historical growth rate: 4-6% CAGR
- Key growth levers and headwinds: Capacity expansion for Uncrustables (new facility in McCalla, Alabama) is the primary growth engine, targeting $1 billion in annual brand sales.
- Pricing dynamics: Competitive retail pricing, influenced by peanut and wheat commodity costs.
- Revenue recognition notes: Standard point-in-time recognition net of trade spend.
- Seasonality: Back-to-school season (fiscal second quarter) drives peak demand for peanut butter and lunchbox items.
U.S. Retail Pet Foods
- Segment name: U.S. Retail Pet Foods
- Revenue driver formula: Base Volume x (1 + Volume/Mix Growth) x (1 + Net Price Realization)
- Historical growth rate: 2-3% CAGR (adjusted for the massive 2023 divestiture)
- Key growth levers and headwinds: Premiumisation in dog snacks (Milk-Bone) and cat food (Meow Mix). The segment is significantly smaller following the April 2023 divestiture of several mainstream pet food brands.
- Pricing dynamics: Highly competitive, driven by protein and grain input costs.
- Revenue recognition notes: Standard point-in-time recognition.
- Seasonality: Relatively consistent throughout the year.
Sweet Baked Snacks
- Segment name: Sweet Baked Snacks
- Revenue driver formula: Hostess Pro-Forma Base x (1 + Volume/Mix Growth) x (1 + Net Price Realization)
- Historical growth rate: 5-7% CAGR (based on historical Hostess standalone data)
- Key growth levers and headwinds: Convenience store foot traffic, impulse purchases, and distribution expansion into grocery channels.
- Pricing dynamics: High brand loyalty allows for strong pricing power relative to private label.
- Revenue recognition notes: Includes direct-to-warehouse and direct-store-delivery models.
- Seasonality: Slight peak in summer months due to convenience store traffic.
International and Away From Home
- Segment name: International and Away From Home
- Revenue driver formula: (Foodservice Volume x Price) + (International Volume x Price)
- Historical growth rate: 2-4% CAGR
- Key growth levers and headwinds: Hotel and restaurant foot traffic, Canadian retail distribution.
- Pricing dynamics: Contractual in foodservice, spot in retail.
- Revenue recognition notes: Subject to foreign currency translation (primarily Canadian Dollar).
- Seasonality: Mirrors the U.S. retail segments.
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Raw materials (green coffee, peanuts, wheat, sugar, edible oils, meat), packaging materials, manufacturing overhead, inbound freight, and direct labour.
- Gross margin range: 33% to 38% (expanding towards the upper end following the high-margin Hostess acquisition).
- Key input costs and commodity exposures: Green coffee (Arabica and Robusta) is the largest single exposure.
- How COGS scales with revenue: Step-function scaling based on manufacturing capacity. Gross margins expand when commodity costs fall, as retail price decreases typically lag commodity drops.
Operating Expenses
- R&D: Not reported as a separate line item; immaterial and grouped within SD&A.
- SG&A: Reported as Selling, Distribution, and Administrative (SD&A) expenses. Typically runs at 17% to 19% of net sales. Marketing is a major component, representing approximately 5% to 6% of net sales.
- Depreciation & Amortisation: Approximately 3% to 4% of net sales, heavily weighted towards amortisation of acquired intangible assets.
- Stock-Based Compensation: Approximately 0.5% of net sales.
- Restructuring / one-time charges: Frequent due to the company's active M&A and divestiture strategy (integration costs, facility closures).
Margin Profile
- Gross margin: 33% to 38%
- EBITDA margin: 19% to 22%
- Operating margin: 14% to 17%
- Net margin: 8% to 11%
- Margin trend: Expanding. The divestiture of lower-margin pet brands and the acquisition of higher-margin Hostess Brands structurally improved the consolidated margin profile.
Balance Sheet Structure
- Total assets: Approximately $16 billion to $17 billion.
- Key asset categories: Goodwill and other intangible assets dominate the balance sheet due to historical acquisitions (Folgers, Big Heart Pet Brands, Hostess).
- Goodwill & intangibles as % of total assets: Approximately 65% to 70%.
- Working capital profile:
- Days Sales Outstanding (DSO): 25 to 30 days.
- Days Inventory Outstanding (DIO): 55 to 65 days (elevated due to green coffee and raw material stockpiling).
- Days Payable Outstanding (DPO): 45 to 55 days.
- Net working capital as % of revenue: Positive 5% to 8%. The company requires working capital to fund inventory.
- PP&E: Approximately $2.5 billion. Consists of manufacturing facilities and distribution centres. Useful lives range from 3 to 20 years for machinery and up to 40 years for buildings.
- Right-of-use assets: Approximately $300 million; material but not a primary driver of leverage.
Capital Expenditure & Investment
- Capex as % of revenue: 5% to 7% recently, which is above the historical average.
- Maintenance capex vs. growth capex: Approximately 40% maintenance and 60% growth.
- Major capex programmes underway: The new Uncrustables manufacturing facility in McCalla, Alabama, and Hostess integration projects.
- Capitalised software: Immaterial relative to physical plant investments.
- M&A pattern: Transformational acquirer. The company buys large, established brands every 5 to 8 years and divests non-core brands in the interim.
- Typical acquisition multiple paid: 13x to 17x EBITDA (Hostess was acquired for approximately 17.2x pre-synergies, or 13.2x post-synergies).
Debt & Capital Structure
- Total debt: Approximately $8.4 billion to $8.6 billion following the Hostess acquisition.
- Debt/EBITDA ratio: Currently around 4.4x, with a stated management target of returning to 3.0x.
- Credit rating: Investment grade (BBB / Baa2).
- Key debt instruments: Senior unsecured notes and a revolving credit facility.
- Maturity profile: Staggered maturities over the next 10 to 30 years, with near-term term loans used to fund the cash portion of the Hostess deal.
- Interest rate profile: Primarily fixed-rate bonds, with a weighted average cost of debt around 4.5% to 5.0%.
- Covenants: Standard interest coverage and leverage maximums.
- Share repurchase programme: Historically active but currently paused to prioritise debt paydown following the Hostess acquisition.
- Dividend policy: Target payout ratio of 40% to 45% of adjusted earnings per share. The company has increased its dividend for 26 consecutive years.
Cash Flow Characteristics
- Operating cash flow conversion: Typically 1.2x to 1.5x of GAAP Net Income, driven by high non-cash amortisation charges.
- Free cash flow margin: 10% to 12% of net sales.
- Major non-cash items: Depreciation, amortisation of intangibles, and deferred income taxes.
- Working capital cash flow impact: Often a use of cash during periods of commodity inflation (inventory build) and a source of cash during deflation.
- Capex intensity: Currently elevated but expected to normalise to 4% of sales once the Alabama facility is fully operational.
- Cash tax rate: Closely mirrors the GAAP effective tax rate of approximately 24%.
Sheet Structure
- Assumptions: Hardcoded inputs for macroeconomic drivers, commodity trends, segment growth rates, margin targets, and capital allocation policies.
- Scenarios: Toggle for Base, Bull, and Bear cases affecting volume growth and synergy realisation from the Hostess acquisition.
- Income Statement: Consolidated US GAAP income statement projecting Net Sales down to Net Income and EPS.
- Balance Sheet: Standard asset, liability, and equity line items mirroring the 10-K.
- Cash Flow Statement: Indirect method starting from Net Income, adjusting for D&A, working capital changes, capex, and financing activities.
- Revenue & Segment Build: Detailed build for the five reporting segments (U.S. Retail Coffee, U.S. Retail Consumer Foods, U.S. Retail Pet Foods, Sweet Baked Snacks, International and Away From Home) forecasting volume/mix and net price realisation.
- Working Capital Schedule: Projections for Accounts Receivable, Inventories, and Accounts Payable based on DSO, DIO, and DPO.
- PP&E & Intangibles Schedule: Capex additions, depreciation waterfall, and amortisation of acquired Hostess intangibles.
- Debt & Interest Schedule: Tranche-by-tranche debt build, mandatory repayments, discretionary paydown from free cash flow, and interest expense calculation.
- Tax Schedule: Book-to-tax bridge and effective tax rate calculations.
- Equity & Shares Schedule: Dividend payments, share issuance for the Hostess deal, paused buybacks, and weighted average share count.
- DCF Valuation: Unlevered free cash flow calculation, WACC derivation, terminal value, and implied share price.
Key Financial Relationships
- `U.S. Retail Coffee Net Sales = Prior Year U.S. Retail Coffee Net Sales * (1 + Coffee Volume/Mix Growth) * (1 + Coffee Net Price Realization)`
- `Sweet Baked Snacks Net Sales = Prior Year Sweet Baked Snacks Net Sales * (1 + Snacks Volume/Mix Growth) * (1 + Snacks Net Price Realization)`
- `Total Net Sales = Sum of Net Sales across all 5 segments`
- `Total COGS = Total Net Sales * (1 - Consolidated Gross Margin %)`
- `SD&A Expense = (Total Net Sales * Base SD&A Margin %) + Hostess Incremental Marketing Spend`
- `Segment Profit = Segment Net Sales * Segment Profit Margin %`
- `Adjusted Operating Income = Gross Profit - SD&A Expense + Synergies Realised`
- `Interest Expense = Average Total Debt Balance * Weighted Average Interest Rate`
- `Free Cash Flow = Cash Provided by Operating Activities - Capital Expenditures`
- `Debt Paydown = MAX(0, Free Cash Flow - Dividends Paid)`
- `Ending Debt Balance = Beginning Debt Balance - Debt Paydown`
- `Dividends Paid = Prior Year Adjusted EPS * Target Payout Ratio (40-45%) * Shares Outstanding`
Cross-Sheet Dependencies
- The Revenue & Segment Build is the foundation; it feeds Total Net Sales into the Income Statement.
- The Income Statement generates Net Income, which flows to the top of the Cash Flow Statement and into Retained Earnings on the Balance Sheet.
- The Working Capital Schedule calculates changes in operating assets and liabilities, which feed the operating section of the Cash Flow Statement.
- The PP&E & Intangibles Schedule calculates D&A, which feeds the Income Statement (operating expenses) and the Cash Flow Statement (non-cash add-backs).
- The Cash Flow Statement determines cash available for debt reduction, feeding the Debt & Interest Schedule.
- The Debt & Interest Schedule calculates interest expense, creating a circularity with the Income Statement and Cash Flow Statement. This requires an iterative calculation or a circuit breaker toggle.
Sign Convention
- Revenue, assets, and equity balances are entered and displayed as positive numbers.
- Expenses on the Income Statement (COGS, SD&A, Interest, Taxes) are entered as positive numbers but subtracted in subtotal formulas (e.g., `Gross Profit = Net Sales - COGS`).
- On the Cash Flow Statement, cash inflows are positive and cash outflows (capex, debt paydown, dividends) are negative.
- Contra-asset accounts (Accumulated Depreciation) are entered as positive numbers and subtracted from gross assets.
Things Most Likely to Go Wrong
- Hostess Stub Period: The Sweet Baked Snacks segment was created in November 2023. Fiscal 2024 only contains approximately six months of Hostess revenue. The model must use a pro-forma full-year baseline for Fiscal 2024 to accurately project Fiscal 2025 growth.
- Pet Food Divestiture Lapping: The company divested several pet food brands in April 2023. Historical consolidated revenue prior to Fiscal 2024 includes these brands, making YoY growth rates look artificially negative unless adjusted for non-comparable sales.
- Commodity Price Pass-Through: Coffee revenue growth often looks negative during periods of commodity deflation, but segment profit dollars remain stable. Do not model margin compression just because coffee pricing declines.
- Amortisation Add-Backs: Smucker has massive non-cash amortisation charges from acquisitions. Excluding these from Adjusted EPS is critical; failing to add them back will severely understate the company's true earnings power.
- Capital Expenditure Normalisation: Capex is currently elevated at over $500 million due to the Uncrustables facility. The model must step this down to historical levels (around $300 million to $350 million) in the outer years to avoid understating terminal free cash flow.
- Debt Paydown Circularity: The company is directing all excess free cash flow to debt reduction. The model must dynamically sweep cash to the debt schedule, which changes interest expense and alters net income.
- Share Count Jump: The Hostess acquisition included a stock component, increasing the share count to approximately 106.4 million in Fiscal 2024. Do not use the pre-deal share count for per-share metrics.
- Unallocated Derivative Gains/Losses: The company strips mark-to-market commodity derivative swings out of its adjusted gross profit. The model should forecast adjusted gross profit and hold derivative impacts at zero for future periods.
Validation Checks
- Gross Margin Band: Consolidated gross margin must remain between 36.0% and 38.5%. Flag if it falls outside this range.
- Leverage Ratio: Debt/EBITDA should start at approximately 4.4x in Fiscal 2024 and decline by 0.3x to 0.5x per year, reaching the 3.0x target by Fiscal 2027 or 2028.
- Dividend Payout: The calculated dividend per share divided by Adjusted EPS must stay within the stated 40% to 45% policy range.
- Capex to Sales: Capex should not exceed 7.5% of sales in the near term and must drop below 5.0% in the terminal year.
- Balance Sheet Check: Total Assets must exactly equal Total Liabilities plus Shareholders' Equity in every forecasted period.
- Cash Conversion: Free Cash Flow divided by Adjusted Net Income should consistently track between 0.9x and 1.1x.
- Tax Rate: The effective tax rate should remain between 23.5% and 24.5% unless a specific tax scenario is triggered.
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| U.S. Retail Coffee Volume Growth | 1.0 | % | Mature market, slight premiumisation offset by volume elasticity |
| U.S. Retail Consumer Foods Volume Growth | 4.5 | % | Driven by Uncrustables capacity expansion and distribution gains |
| U.S. Retail Pet Foods Volume Growth | 2.0 | % | Stable growth in remaining premium dog and cat snack portfolio |
| Sweet Baked Snacks Volume Growth | 4.0 | % | Hostess distribution synergies and convenience channel growth |
| Consolidated Gross Margin | 38.0 | % | Management guidance for FY25, reflecting Hostess accretion |
| SD&A as % of Net Sales | 18.5 | % | Includes full year of Hostess operating expenses and marketing |
| Effective Tax Rate | 24.4 | % | Management guidance for FY25 |
| Days Sales Outstanding (DSO) | 28 | Days | Historical average based on retail customer payment terms |
| Days Inventory Outstanding (DIO) | 60 | Days | Historical average, reflecting green coffee supply chain needs |
| Days Payable Outstanding (DPO) | 50 | Days | Historical average |
| Capex (FY25) | 450 | $ Millions | Management guidance, reflecting Uncrustables facility spend |
| Normalised Capex as % of Sales | 4.5 | % | Long-term historical average prior to recent major facility builds |
| Weighted Average Interest Rate | 4.8 | % | Based on current blended cost of fixed-rate senior notes and term loans |
| Target Dividend Payout Ratio | 42.5 | % | Midpoint of management's 40-45% stated policy |
| Diluted Share Count | 106.4 | Millions | Post-Hostess acquisition share count |
| WACC | 7.5 | % | Standard consumer staples discount rate |
| Terminal Growth Rate | 2.0 | % | Aligns with long-term inflation and mature food industry growth |
Data Sources & Benchmarks
- SEC Filings: EDGAR database for SJM 10-K (Fiscal Year ends April 30) and 10-Q filings.
- Investor Relations: The J.M. Smucker Co. IR website for the 2024 Investor Day presentation, CAGNY presentation, and Hostess acquisition deck.
- Key Peers: The Kraft Heinz Company (KHC), General Mills (GIS), Kellanova (K), Campbell Soup Company (CPB), and The Hershey Company (HSY).
- Industry Data: Circana (formerly IRI) and Nielsen multi-outlet retail scanner data for U.S. market share in coffee, peanut butter, and sweet baked goods.
- Commodity Data: Intercontinental Exchange (ICE) for Arabica coffee futures and Chicago Board of Trade (CBOT) for wheat and soybean oil futures.
Sources
- The J.M. Smucker Co. Fiscal 2024 Annual Report on Form 10-K (SEC EDGAR)
- The J.M. Smucker Co. Q4 Fiscal 2024 Earnings Press Release (June 6, 2024)
- The J.M. Smucker Co. Hostess Brands Acquisition Announcement and Presentation (September 11, 2023)
- The J.M. Smucker Co. 2024 Investor Day Presentation (December 2024)
- The J.M. Smucker Co. CAGNY Conference Presentation (February 2024)
Do more with the J.M. Smucker model
Frequently asked
What is J.M. Smucker Company's primary business model?+
J.M. Smucker Company is a leading North American manufacturer of consumer packaged goods, focusing on coffee, peanut butter, fruit spreads, frozen handhelds, and sweet baked snacks. The company operates a brand-driven, asset-heavy manufacturing business model that relies on extensive retail distribution and supply chain scale.
How does J.M. Smucker generate its revenue?+
The company generates over 90% of its revenue in the United States across segments like U.S. Retail Coffee, U.S. Retail Consumer Foods, U.S. Retail Pet Foods, Sweet Baked Snacks, and International and Away From Home. Its dominant market share positions in key categories such as at-home coffee, peanut butter, and frozen handheld sandwiches are significant revenue drivers.
What is J.M. Smucker's capital expenditure strategy?+
J.M. Smucker's capital expenditure as a percentage of revenue has recently been 5% to 7%, which is above its historical average. Approximately 60% of this capex is allocated to growth initiatives, with the remaining 40% for maintenance, including major programs like the new Uncrustables manufacturing facility.
Why do goodwill and intangible assets represent a large portion of J.M. Smucker's balance sheet?+
Goodwill and other intangible assets dominate J.M. Smucker's balance sheet, comprising approximately 65% to 70% of total assets. This is primarily a result of the company's historical pattern of transformational acquisitions, such as Folgers, Big Heart Pet Brands, and most recently, Hostess Brands.
What is J.M. Smucker's typical acquisition strategy and what multiples does it pay?+
J.M. Smucker is a transformational acquirer, typically buying large, established brands every 5 to 8 years and divesting non-core brands in the interim. The company generally pays 13x to 17x EBITDA for acquisitions, with the Hostess Brands acquisition valued at approximately 17.2x pre-synergies.
What is the purpose of the downloadable J.M. Smucker financial model?+
The downloadable financial model evaluates J.M. Smucker's earnings accretion, cash flow generation, and deleveraging trajectory. Its primary purpose is to determine equity valuation following the company's significant $5.6 billion acquisition of Hostess Brands.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Food Company Financial Models
Browse another company in the same sector.
Archer Daniels Midland
Archer Daniels Midland is a global leader in human and animal nutrition and one of the world's premier agricultural origination and processing companies.
Bunge Global
Bunge Global SA is a premier global agribusiness and food company that connects farmers to consumers by sourcing, processing, and distributing agricultural commodities.
Conagra Brands
Conagra Brands is one of North America's leading branded food companies, manufacturing and selling a wide variety of shelf-stable, refrigerated, and frozen packaged foods.
Campbell's
The Campbell's Company (formerly Campbell Soup Company) is a leading North American manufacturer and marketer of branded convenience food and beverage products.
General Mills
General Mills is a leading global manufacturer and marketer of branded consumer foods and pet products.
Hormel Foods
Hormel Foods is a global branded food company that manufactures and markets high-quality, protein-centric products including fresh meats, frozen items, and shelf-stable foods.
Hershey
The Hershey Company is a global confectionery and snacking leader, manufacturing and selling chocolate, sweets, mints, and salty snacks.
Kraft Heinz
The Kraft Heinz Company is one of the largest global food and beverage companies, manufacturing and marketing products such as condiments, sauces, cheese, meals, and coffee.
Explore more Consumer financial model templates.
