McCormick & Company
MKC stock analysis · Consumer Staples · Packaged Foods & Meats
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Reviewed economically equivalent common shares; unlisted/other class priced at the displayed class price (proxy). Shares measured 2026-05-31. Approximate; share and price dates can differ.
View share-count filing ↗ · Share-class review ↗DCF value
Equity cash-flow scenario · Reviewed issuer-equivalent shares at 2026-05-31 · -17.0% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
26 sector peers · median 24.9×
How this is calculated ↗Historical multiples
Requires three annual historical market caps and eligible filed earnings.
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $52.46 | $57.24 | $62.38 |
| 10.0% | $38.45 | $41.83 | $45.46 |
| 12.0% | $30.33 | $32.91 | $35.68 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-11-30 | 6.8B | 789.4M | 962.2M | 221.8M | 13.2B |
| 2024-11-30 | 6.7B | 788.5M | 921.9M | 274.9M | 13.1B |
| 2023-11-30 | 6.7B | 680.6M | 1.2B | 263.9M | 12.9B |
| 2022-11-30 | 6.4B | 682M | 651.5M | 262M | 13.1B |
| 2021-11-30 | 6.3B | 755.3M | 828.3M | 278M | 12.9B |
| 2020-11-30 | 5.6B | 747.4M | 1B | 225.3M | 12.1B |
| 2019-11-30 | 5.3B | 702.7M | 946.8M | 173.7M | 10.4B |
| 2018-11-30 | 5.3B | 933.4M | 821.2M | 169.1M | 10.3B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 6.8B | Revenues | 2026-01-22 |
| netIncome | 789.4M | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-01-22 |
| Parent/common earnings proxy | 789.4M | NetIncomeLoss | 2026-01-22 |
| cfo | 962.2M | NetCashProvidedByUsedInOperatingActivities | 2026-01-22 |
| capex | 221.8M | PaymentsToAcquireProductiveAssets | 2026-01-22 |
| operatingIncome | 1.1B | OperatingIncomeLoss | 2026-01-22 |
| assets | 13.2B | Assets | 2026-01-22 |
| equity | 5.8B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-01-22 |
| Parent book equity proxy | 5.7B | StockholdersEquity | 2026-01-22 |
| debt | 3.6B | LongTermDebt | 2026-01-22 |
| shortDebt | 381.4M | ShortTermBorrowings | 2026-01-22 |
| cash | 95.9M | CashAndCashEquivalentsAtCarryingValue | 2026-01-22 |
| shares | 269.4M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-01-22 |
| dividends | 483M | PaymentsOfDividendsCommonStock | 2026-01-22 |
| buybacks | 34.8M | PaymentsForRepurchaseOfCommonStock | 2026-01-22 |
| issuance | 20.9M | Reviewed manual correction Bounded FY2025-11-30 consolidated financing-statement extraction. Proceeds from exercised stock options: 20900000 USD [us-gaap:ProceedsFromStockOptionsExercised]. All 9 financing lines reconcile exactly to reported financing cash flow -840900000 USD. Cash inflows from common shares, employee plans and option exercises are summed once as displayed on the statement; noncash compensation, withholding payments, preferred and noncontrolling interests are excluded. This review applies only to this issuer and fiscal period. Source limitation: the statement also aggregates other financing cash flows (net 35800000 USD). Their common-equity portion is not separately disclosed here. Issuance is the sum of separately reported common cash-issuance lines, not an independently verified gross total; additional equity flows may be inside those aggregates. | 2026-01-22 |