EN DE

Farm Pride Foods Limited (FRM) Fair Value & Analysis

Consumer Defensive · AU · Market cap A$55.3M

FP Farm Pride Foods Limited FRM · AU
PriceA$0.2500
Fair ValueA$0.3995
Upside+59.8%
Quality48/100
Watch Farm Pride Foods Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.2% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)
Wide moat 66/100
Evidence: High Range A$0.2805 – A$0.5185 Share as image

Fair value as of: Jul 11, 2026

From 22 valuation models · updated 30 days ago

Share price +4.2% over the past month.

Below-average quality, screening 60% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (A$0.2805). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (A$0.2805 to A$0.5185) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.3650 A$0.0700 Fair Value A$0.3995 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range A$0.0700 – A$0.3650 · fair‑value band A$0.2805 – A$0.5185 · the A$0.2500 price screens below the A$0.3995 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Farm Pride Foods Limited (FRM) currently trades at A$0.2500, while our model-based Fair Value estimate is A$0.3995, implying the stock looks roughly 59.8% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Farm Pride Foods Limited generated revenue of A$119M at a net margin of 11.2%. Revenue grew 46.0% year over year. It earns a return on equity of 34.1%. Net debt stands at A$30.6M. Fundamentals as of Jul 11, 2026

Our scenario range runs from A$0.2805 (bear case) to A$0.5185 (bull case); at A$0.2500, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at 60%, FRM screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.2500 A$0.3100 A$0.3900 80
Residual Income A$0.1700 A$0.2000 A$0.3800 76
Rev-Margin DCF A$0.3300 A$0.5100 A$0.7100 74
All 22 models by family
DCF Models
FCF DCF A$0.2400 A$0.3100 A$0.4000 38
Owner Earnings A$0.4100 A$0.5200 A$0.6700 31
5Y Revenue Exit A$0.3300 A$0.5000 A$0.7300 39
5Y EBITDA Exit A$0.6700 A$1.08 A$1.57 41
5Y P/E Exit A$0.3200 A$0.4800 A$0.6500 38
10Y Revenue Exit A$0.2800 A$0.4100 A$0.5600 36
10Y EBITDA Exit A$0.4600 A$0.7400 A$1.07 37
10Y P/E Exit A$0.2800 A$0.3900 A$0.5200 35
Earnings-Based
Graham-Dodd A$0.2000 A$0.3900 A$0.4800 54
EPV A$0.4800 A$0.5400 A$0.5800 59
Multiples
P/E Multiple A$0.4500 A$0.6100 A$0.7600 63
P/S Multiple A$0.3700 A$0.4900 A$0.6100 58
P/B Multiple A$0.3700 A$0.4900 A$0.6100 55
EV/EBIT A$1.13 A$1.51 A$1.89 53
EV/EBITDA A$1.18 A$1.58 A$1.98 54
EV/Revenue A$0.4400 A$0.6300 A$0.8300 43
Asset-Based
NCAV (Graham) A$0.0900 A$0.1200 A$0.1900 50
Growth DCF
Growth DCF A$0.2500 A$0.3100 A$0.3900 80
Rev-Margin DCF A$0.3300 A$0.5100 A$0.7100 74
Economic Profit
Residual Income A$0.1700 A$0.2000 A$0.3800 76
ROIC Compounder A$0.4900 A$0.5600 A$0.6200 72
Growth Earnings
Growth-Adj P/E A$0.3300 A$0.4700 A$0.6100 68

Widest divergence: Multiples (A$0.6100) versus Asset-Based (A$0.1200). Highest evidence: Growth DCF (80).

Notify me when FRM reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$119M
Revenue growth (YoY) +46.0%
Net margin 11.2%
Return on equity 34.1%
Free cash flow A$7.9M FY2025
P/E ratio 4.0
More key figures
Operating margin 13.0%
EPS (TTM) A$0.0600
EPS growth (YoY) +333%
Net debt A$30.6M FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 49 · Market factors (momentum, volatility) 29

Profitability 62
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 38
Disciplined investing over empire-building
Low Volatility 11
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Farm Pride Foods Limited produces, processes, manufactures, and sells eggs and egg products in Australia. It also provides egg products, such as whole eggs, egg white, egg yolk, scrambled eggs, peeled boiled eggs, and fried eggs, as well as carton packaging products for eggs.

Full company description

Farm Pride Foods Limited produces, processes, manufactures, and sells eggs and egg products in Australia. It also provides egg products, such as whole eggs, egg white, egg yolk, scrambled eggs, peeled boiled eggs, and fried eggs, as well as carton packaging products for eggs. The company serves supermarkets; and commercial markets, including the airline, hotel, and restaurant industries. It also exports its products to Asia. Farm Pride Foods Limited was founded in 1937 and is headquartered in Keysborough, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Farm Pride Foods Limited reported revenue of A$99.6M in FY2025 versus A$73.3M in FY2021, a compound +8.0%/yr. Reported net income was A$6.7M in FY2025.

Growth Quality 67/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$99.6M
Latest YoY
+2.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.0%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.5%
Revenue +8.0%/yr
FY21 A$73.3M
FY22 A$74.0M
FY23 A$82.8M
FY24 A$97.1M
FY25 A$99.6M
Net income
FY21 −A$12.0M
FY22 −A$19.8M
FY23 −A$9.1M
FY24 −A$2.3M
FY25 A$6.7M

Watch FRM: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Farm Pride Foods Limited Fair Value". https://www.fairvalue-calculator.com/stock/FRM

Peer Group

Farm Products · 288 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside +60% · Top 25%
Return on equity (TTM) 34% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 46% · Top 25%
Debt / equity 0.28× · Higher than median

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 4.0× · Cheaper than 75% of peers
P/B 0.91× · Pricier than median
P/S (TTM) 0.33× · Cheaper than median
P/FCF 5.0× · Pricier than 75% of peers
EV/EBITDA 2.3× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 25
FUTURE 100 · sector 20
PAST 100 · sector 17
HEALTH 86 · sector 94
DIVIDEND 0 · sector 38

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare Farm Pride Foods Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Farm Pride Foods Limited (FRM) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of A$0.3995 versus a price of A$0.2500, about +60% (undervalued).
What is the fair value of FRM?
Our model-based fair value for Farm Pride Foods Limited is A$0.3995 (as of Jul 11, 2026), built from audited fundamentals. The current price is A$0.2500.
What is the quality score of FRM?
Farm Pride Foods Limited has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Farm Pride Foods Limited (FRM)?
Farm Pride Foods Limited reported trailing-twelve-month revenue of about A$119M (latest available figure, as of Jul 11, 2026).
What is the net profit margin of FRM?
The net profit margin of Farm Pride Foods Limited is about 11.2%, meaning it keeps roughly 11.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Farm Pride Foods Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.