olivlawolivlaw

olivLaw · US equity research

US Foods Holding Corp. USFD

Wholesale-Groceries & Related Products · SIC 5140 · Vertical: Wholesale — nondurable goods (SIC 514x)

109.93USD+8.46% · 1 dayClose 04 Nov 2026

US Foods Holding Corp. is one of the largest foodservice distributors in the United States, supplying about 250,000 customer locations from independent restaurants to healthcare and hospitality operators. Amid food inflation and cost pressure, it reported in the first half of fiscal 2026 higher case volume and record adjusted EBITDA, with net sales of 10.5 billion USD in the second quarter.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, US Foods Holding Corp. (USFD) stock was 109.93 USD (+8.46% on the day), with market capitalisation 23.8 bn USD, P/E 33.8 on diluted EPS of 3.25 USD over the last 12 months, beta 0.61, 52-week range 70.05–110.94 USD. Latest reported quarter (Q2 2026): revenue of 10.5 bn USD (+4.5% YoY), net income of 275.0 m USD (+22.8% YoY), diluted EPS 1.24 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
23.8 bn USD
shares as of 31 Jul 2026
P/E (TTM)
33.8
Diluted EPS TTM 3.25 · TTM to 27 Jun 2026
E/P (TTM)
2.96%
TTM to 27 Jun 2026
Dividend yield
unavailable
Beta (2y)
0.61
Volatility (1y) 31%
52-week range
70.05110.94

Price history

Loading chart…

Technical reading

RSI (14)
66.6
strong (55–70)
Bollinger (20, 2)
95.59 – 107.60
above the upper band · %B 1.19 · band width 11.8%
SMA 50 / 200
99.28 / 94.83
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
1.99 / 1.41
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+16.2%−1.1%+17.3 pp—
3 months+9.4%−0.5%+9.8 pp—
6 months+19.4%+4.4%+15.0 pp—
Year to date+46.0%+12.3%+33.6 pp—
1 year+49.8%+13.5%+36.2 pp+1.0%
3 years+167.3%+76.4%+90.9 pp+1.3%
5 years+185.1%+63.7%+121.4 pp—
Max drawdown (1y)
−21.1%
12 Feb 2026 → 22 May 2026
Max drawdown (5y)
−32.8%
25 Feb 2022 → 12 Oct 2022
Compound annual growth (5y)
+23.3%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 27 Jun 2026

Revenue
10.5 bn USD
+4.5% YoY
Net income
275.0 m USD
+22.8% YoY
Diluted EPS
1.24
+29.2% YoY
net / operating
2.6% / 4.2%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue9.7 bn9.5 bn9.4 bn10.1 bn10.2 bn9.8 bn9.6 bn10.5 bn
Cost of revenue8.1 bn7.8 bn7.7 bn8.3 bn8.4 bn8.1 bn8.0 bn8.6 bn
Gross profit1.7 bn1.7 bn1.6 bn1.8 bn1.8 bn1.7 bn1.7 bn1.9 bn
SG&A1.4 bn1.4 bn1.4 bn1.4 bn1.5 bn1.4 bn1.4 bn1.5 bn
Operating income279.0 m302.0 m224.0 m372.0 m282.0 m321.0 m216.0 m443.0 m
Depreciation & amortisation114.0 m ≈111.0 m112.0 m115.0 m ≈118.0 m ≈117.0 m119.0 m118.0 m ≈
Interest expense75.0 m80.0 m77.0 m74.0 m76.0 m78.0 m75.0 m77.0 m
Pre-tax income201.0 m87.0 m148.0 m300.0 m206.0 m244.0 m142.0 m369.0 m
Income tax53.0 m21.0 m33.0 m76.0 m53.0 m60.0 m26.0 m94.0 m
Net income148.0 m66.0 m115.0 m224.0 m153.0 m184.0 m116.0 m275.0 m
Diluted EPS0.610.28 ≈0.490.960.670.82 ≈0.521.24
Operating cash flow270.0 m ≈283.0 m391.0 m334.0 m ≈351.0 m ≈293.0 m294.0 m431.0 m ≈
Capex80.0 m ≈105.0 m84.0 m77.0 m ≈115.0 m ≈134.0 m98.0 m76.0 m ≈
Share repurchases574.0 m ≈320.0 m23.0 m247.0 m ≈332.0 m ≈324.0 m75.0 m370.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 93 percentile of its own 30-quarter history (min 12.0, median 25.5, max 216.5; quarters with earnings only).

Fiscal years

Fiscal year2017201820192021⚠ 2022202320242025
Revenue24.1 bn24.2 bn25.9 bn22.9 bn34.1 bn35.6 bn37.9 bn39.4 bn
Revenue YoY+5.4%+0.1%+7.3%unavailable—+4.5%+6.4%+4.1%
Net income444.0 m407.0 m385.0 m-226.0 m265.0 m506.0 m494.0 m676.0 m
Net income YoY+111.4%−8.3%−5.4%unavailable—+90.9%−2.4%+36.8%
Diluted EPS1.971.871.75-1.151.012.022.022.94
Diluted EPS YoY+91.3%−5.1%−6.4%unavailable—+100.0%0.0%+45.5%
net %1.8%1.7%1.5%-1.0%0.8%1.4%1.3%1.7%
Free cash flow528.0 m374.0 m502.0 m224.0 m500.0 m831.0 m833.0 m959.0 m

The series breaks before 2022: earlier years come from the original reports of the issuer of that time, later years from a subsequent filing that restated the perimeter (a separation, discontinued operations). The year-on-year change across the break is not shown.

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 27 Dec 2025

Cash
41.0 m USD
Financial debt
137.0 m USD
Net debt
96.0 m USD
Equity
4.3 bn USD
Total assets
13.9 bn USD
Debt / equity
0.03x
Current ratio
1.16x
ROE
15.3%
ROA
4.9%
FCF margin
2.4%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
35.6 bn
2024
37.9 bn
2025
39.4 bn

SEC (XBRL)· 12 Feb 2026verified

Cost of revenue
2023
29.4 bn
2024
31.3 bn
2025
32.6 bn

SEC (XBRL)· 12 Feb 2026verified

Gross profit
2023
6.1 bn
2024
6.5 bn
2025
6.9 bn

SEC (XBRL)· 12 Feb 2026verified

SG&A
2023
5.1 bn
2024
5.4 bn
2025
5.6 bn

SEC (XBRL)· 12 Feb 2026verified

Operating income
2023
1.0 bn
2024
1.1 bn
2025
1.2 bn

SEC (XBRL)· 12 Feb 2026verified

Depreciation & amortisation
2023
395.0 m
2024
438.0 m
2025
462.0 m

SEC (XBRL)· 12 Feb 2026verified

EBITDA
2023
1.4 bn ≈
2024
1.5 bn ≈
2025
1.7 bn ≈

SEC (XBRL)· 12 Feb 2026derived

Interest expense
2023
324.0 m
2024
315.0 m
2025
305.0 m

SEC (XBRL)· 12 Feb 2026verified

Pre-tax income
2023
678.0 m
2024
644.0 m
2025
898.0 m

SEC (XBRL)· 12 Feb 2026verified

Income tax
2023
172.0 m
2024
150.0 m
2025
222.0 m

SEC (XBRL)· 12 Feb 2026verified

Net income
2023
506.0 m
2024
494.0 m
2025
676.0 m

SEC (XBRL)· 12 Feb 2026verified

Diluted EPS
2023
2.02
2024
2.02
2025
2.94

SEC (XBRL)· 12 Feb 2026verified

Weighted average diluted shares
2023
250.0 m
2024
244.0 m
2025
230.0 m

SEC (XBRL)· 12 Feb 2026verified

Balance sheet · USD

Cash
2023
269.0 m
2024
59.0 m
2025
41.0 m

SEC (XBRL)· 12 Feb 2026verified

Receivables
2023
1.9 bn
2024
2.0 bn
2025
2.0 bn

SEC (XBRL)· 12 Feb 2026verified

Inventories
2023
1.6 bn
2024
1.6 bn
2025
1.7 bn

SEC (XBRL)· 12 Feb 2026verified

Current assets
2023
4.0 bn
2024
4.0 bn
2025
4.2 bn

SEC (XBRL)· 12 Feb 2026verified

Property, plant & equipment, net
2023
2.3 bn
2024
2.4 bn
2025
2.7 bn

SEC (XBRL)· 12 Feb 2026verified

Goodwill
2023
5.7 bn
2024
5.8 bn
2025
5.8 bn

SEC (XBRL)· 12 Feb 2026verified

Intangibles (excl. goodwill)
2023
803.0 m
2024
836.0 m
2025
781.0 m

SEC (XBRL)· 12 Feb 2026verified

Total assets
2023
13.2 bn
2024
13.4 bn
2025
13.9 bn

SEC (XBRL)· 12 Feb 2026verified

Accounts payable
2023
2.1 bn
2024
2.2 bn
2025
2.4 bn

SEC (XBRL)· 12 Feb 2026verified

Short-term debt
2023
110.0 m
2024
109.0 m
2025
137.0 m

SEC (XBRL)· 12 Feb 2026verified

Current liabilities
2023
3.1 bn
2024
3.3 bn
2025
3.6 bn

SEC (XBRL)· 12 Feb 2026verified

Total liabilities
2023
8.4 bn
2024
8.9 bn
2025
9.6 bn

SEC (XBRL)· 12 Feb 2026verified

Equity
2023
4.7 bn †
2024
4.5 bn †
2025
4.3 bn †

SEC (XBRL)· 12 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
1.1 bn
2024
1.2 bn
2025
1.4 bn

SEC (XBRL)· 12 Feb 2026verified

Capex
2023
309.0 m
2024
341.0 m
2025
410.0 m

SEC (XBRL)· 12 Feb 2026verified

Free cash flow
2023
831.0 m ≈
2024
833.0 m ≈
2025
959.0 m ≈

SEC (XBRL)· 12 Feb 2026derived

Investing cash flow
2023
-495.0 m
2024
-552.0 m
2025
-497.0 m

SEC (XBRL)· 12 Feb 2026verified

Financing cash flow
2023
-587.0 m
2024
-831.0 m
2025
-890.0 m

SEC (XBRL)· 12 Feb 2026verified

Share repurchases
2023
294.0 m
2024
948.0 m
2025
926.0 m

SEC (XBRL)· 12 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
4.1%
computed by olivLawFY 2025
Revenue CAGR 3Y
5.0%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
unavailable
input data missing
EBIT growth (YoY)
9.1%
computed by olivLawFY 2025
Net income growth (YoY)
36.8%
computed by olivLawFY 2025
Net income CAGR 3Y
36.6%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
input data missing
EPS growth (YoY)
45.5%
computed by olivLawFY 2025
EPS CAGR 3Y
42.8%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
input data missing
FCF growth (YoY)
15.1%
computed by olivLawFY 2025

Profitability

Gross margin
17.6%
computed by olivLawTTM to 27 Jun 2026
EBITDA margin
4.3%
computed by olivLawTTM to 27 Jun 2026
EBIT margin
3.1%
computed by olivLawTTM to 27 Jun 2026
Net margin
1.8%
computed by olivLawTTM to 27 Jun 2026
FCF margin
2.4%
computed by olivLawTTM to 27 Jun 2026

Returns

ROE
16.4%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
ROA
5.2%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
ROIC
21.1%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
ROCE
12.1%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
94.0 m USD
computed by olivLawbalance sheet at 27 Jun 2026
Net debt / EBITDA
0.1x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Debt / equity
0.0x
computed by olivLawbalance sheet at 27 Jun 2026
Interest coverage
4.1x
computed by olivLawTTM to 27 Jun 2026

Liquidity

Current ratio
1.1x
computed by olivLawbalance sheet at 27 Jun 2026
Quick ratio
0.7x
computed by olivLawbalance sheet at 27 Jun 2026
Cash ratio
0.0x
computed by olivLawbalance sheet at 27 Jun 2026

Cash

Operating cash flow
1.4 bn USD
computed by olivLawTTM to 27 Jun 2026
Capital expenditure
423.0 m USD
computed by olivLawTTM to 27 Jun 2026
Free cash flow
946.0 m USD
computed by olivLawTTM to 27 Jun 2026
FCF conversion
129.9%
computed by olivLawTTM to 27 Jun 2026
Cash conversion
79.0%
computed by olivLawTTM to 27 Jun 2026

Efficiency

Days sales outstanding
20 days
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Days inventory outstanding
18 days
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Days payables outstanding
29 days
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Cash conversion cycle
8 days
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026

Market and valuation

Market capitalisation
23.8 bn USD
computed by olivLawbalance sheet at 27 Jun 2026
Enterprise value
23.9 bn USD
computed by olivLawbalance sheet at 27 Jun 2026
Market cap / net income TTM
32.7x
computed by olivLawTTM to 27 Jun 2026
P/E (TTM)
33.8x
computed by olivLawTTM to 27 Jun 2026
Earnings yield
3.0%
computed by olivLawTTM to 27 Jun 2026
P/B
5.6x
computed by olivLawbalance sheet at 27 Jun 2026
P/S
0.6x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
EV/EBITDA
13.8x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
EV/EBIT
18.9x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
EV/Sales
0.6x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
P/FCF
25.1x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
FCF yield
4.0%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
4.6%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 59 / 100

A scoring methodology on indicators and valuation, not investment advice.

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

109.93 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 23.8 bn USD

Key indicators

Market capitalisation
23.8 bn USD
computed by olivLawbalance sheet at 27 Jun 2026
P/E (TTM)
33.8x
computed by olivLawTTM to 27 Jun 2026
P/B
5.6x
computed by olivLawbalance sheet at 27 Jun 2026
EV/EBITDA
13.8x
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
ROE
16.4%
computed by olivLawTTM to 27 Jun 2026 · balance sheet at 27 Jun 2026
Net margin
1.8%
computed by olivLawTTM to 27 Jun 2026
Revenue growth (YoY)
4.1%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 27 Jun 2026
Latest balance sheet date: 27 Jun 2026
Share count (cover of the latest filing), as of: 31 Jul 2026
Source: SEC (XBRL)published 06 Aug 2026
verified 1805derived 100

Score by group

  • Balance sheet58
  • Valuation37
  • Quality79
  • Growth71
  • Returns66

Estimated value range

Low
69.77
USD per share
Mid
86.81
USD per share
High
109.81
USD per share
Price: 109.93 USD
The price is above the range
Potential to the central value: -21.0% (value / price − 1)
Margin of safety: -26.6% (1 − price / value)
Agreement between methods: high · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 64.66 – 129.47 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)72.10 – 109.81 (Mid 86.81)
    WACC 9.3% · starting FCFF 1.2 bn USD · terminal value share of EV 73%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 15.8%
  • Peers: EV/EBITDA69.77 – 81.24 (Mid 70.75)
    3 companies used · median multiple 8.9x · quartiles 8.8x – 10.2x
    DPZ, SYY, UNFI
  • Peers: P/E64.66 – 129.47 (Mid 107.49)
    7 companies used · median multiple 33.1x · quartiles 19.9x – 39.8x
    CHEF, DIT, DPZ, PFGC, RAVE, SYY, UNFI
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Multiple comparisons use the SIC vertical: Wholesale — nondurable goods (SIC 514x)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 59/100

FactorValueScoreWeight used
ROIC · Quality21.1%80 (vs peers)11%
Net margin · Quality1.8%56 (vs peers)7%
FCF conversion · Quality129.9%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth5.0%42 (on a fixed band)9%
EPS CAGR 3Y · Growth42.8%100 (on a fixed band)9%
Net debt / EBITDA · Balance sheet0.1x80 (vs peers)11%
Interest coverage · Balance sheet4.1x40 (on a fixed band)7%
Current ratio · Balance sheet1.1x28 (on a fixed band)4%
P/E (TTM) · Valuation33.8x43 (vs peers)11%
EV/EBITDA · Valuation13.8x20 (vs peers)11%
FCF yield · Valuation4.0%50 (on a fixed band)9%
Shareholder yield (distributions) · Returns4.6%66 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet58/100 · 3/3 factors with a value
  • Growth71/100 · 2/2 factors with a value
  • Quality79/100 · 3/3 factors with a value
  • Returns· partial66/100 · 1/2 factors with a value
  • Valuation37/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

US FOODS HOLDING CORP. (USFD). Latest full fiscal year: 2025; data up to 2026-06-27.

Figures computed from the financial statements: revenue 39.4 bn USD in 2025; YoY growth 4.1%; net margin 1.8%; ROE 16.4%; net debt/EBITDA 0.1x.

The estimated value range is 69.77–109.81 USD per share (median of 3 methods, agreement: high); assumptions are illustrative. Against the central value of 86.81 USD, the price of 109.93 USD leaves a potential of -21.0% (value / price − 1) and a margin of safety of -26.6% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 59/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 21.1%
  • FCF conversion: 129.9%
  • EPS CAGR 3Y: 42.8%
  • Net debt / EBITDA: 0.1x

What contradicts it

  • Current ratio: 1.1x
  • EV/EBITDA: 13.8x
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): Payout ratio (FCF).

Versus the vertical median

Wholesale — nondurable goods (SIC 514x) · same industry group (3-digit SIC) · compared with 9 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
33.8x
vertical median 33.1x
at median
EV/EBITDA
13.8x
vertical median 8.9x
above median (+55.0%)
P/S
0.6x
vertical median 0.4x
above median (+33.2%)
P/B
5.6x
vertical median 2.6x
above median (+113.0%)
ROE
16.4%
vertical median 6.8%
above median (+142.1%)
Net margin
1.8%
vertical median 0.6%
above median (+215.7%)
EBIT margin
3.1%
vertical median 1.4%
above median (+131.3%)
Revenue YoY
4.1%
vertical median 5.0%
below median (−17.7%)
Net debt/EBITDA
0.1x
vertical median 1.0x
below median (−94.7%)
Dividend yield
—
vertical median 2.2%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
SYYSysco Corporation37.9 bn20.559.1%2.1%+3.9%+1% / +7%
USFDUs Foods Holding Corp.23.8 bn33.816.4%1.8%+4.1%+50% / +167%
PFGCPerformance Food Group Company17.3 bn43.78.2%0.6%+7.2%+13% / +68%
DPZDomino’s Pizza, Inc.11.2 bn19.3—11.9%+5.0%−19% / −13%
CHEFChefs’ Warehouse, Inc.4.6 bn46.516.2%2.3%+9.4%+74% / +297%
UNFIUnited Natural Foods, Inc.2.9 bn36.05.3%0.3%−2.0%+29% / +232%
HFFGHf Foods Group Inc.80.3 m—-15.5%-2.8%+2.2%−41% / −69%
DITAmcon Distributing Co59.4 m33.11.6%0.1%+3.9%−19% / −48%
RAVERave Restaurant Group, Inc.31.1 m11.018.3%22.3%+7.2%−31% / −4%
MWYNMarwynn Holdings, Inc.27.7 m—-54.7%-24.7%+427.5%+59% / unavailable

1- and 3-year price returns: for USFD from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
67.64
Total return -38% · Per year -38%
119.55
Total return 9% · Per year 9%
180.03
Total return 64% · Per year 64%
3 years
66.30
Total return -40% · Per year -16%
131.80
Total return 20% · Per year 6%
217.83
Total return 98% · Per year 26%
5 years
64.99
Total return -41% · Per year -10%
145.30
Total return 32% · Per year 6%
263.57
Total return 140% · Per year 19%
What moves the 3-year price the most
  • Exit P/E± 32.95
  • Net margin± 23.06
  • Annual revenue growth± 18.84
  • Annual dilution± 1.94

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 06 Aug 2026; since then the company filed 8-K (05 Nov 2026 · results).

In brief

US Foods Holding Corp. is one of the largest foodservice distributors in the United States, supplying about 250,000 customer locations from independent restaurants to healthcare and hospitality operators. Amid food inflation and cost pressure, it reported in the first half of fiscal 2026 higher case volume and record adjusted EBITDA, with net sales of 10.5 billion USD in the second quarter.

SWOT

Strengths

  • National scale, an extensive distribution network and a large truck fleet support efficient operations and high service levels. 1
  • The Exclusive Brands private label portfolio and the MOXē digital platform support customer loyalty and can lift profitability. 1
  • Growth in independent restaurant volume and in healthcare and hospitality points to a strategy that is working at present. 2

Weaknesses

  • Operating margins are thin, and results depend on how fast the company can pass cost increases on to customers. 1
  • Reliance on group purchasing organizations creates pricing pressure, and losing relationships could hit sales. 1
  • Substantial net debt limits financial flexibility, although the ratio to adjusted EBITDA improved in the second quarter. 3

Opportunities

  • If independent restaurants keep growing, margins could improve, since these customers are the most profitable. 1
  • Integrating recent acquisitions and expanding into new regional markets could open further growth. 1
  • AI and digital tools could lower operator costs and strengthen the company's relationship with customers. 1

Threats

  • An economic slowdown or falling consumer confidence could reduce meals eaten away from home. 1
  • Tariffs, inflation and volatile fuel costs can raise expenses that are not fully passed on to customers. 1
  • Competition from local distributors, warehouse clubs and online sellers could push prices and margins down. 1

Risks

  • Economic slowdownhigh

    A reduction in economic activity or consumer confidence could lower the frequency and amount spent on food prepared away from home. 1

  • Thin margins and volatile costshigh

    The company operates on low margins, so if costs rise faster than prices, profitability could be affected. 1

  • Dependence on group purchasing organizationsmedium

    If GPOs negotiate better terms with competitors or relationships are lost, part of the sales base could be lost. 1

  • Supplier dependencemedium

    Supply interruptions, product scarcity or supplier price increases could prevent the company from fulfilling orders. 1

  • Technology and cybersecuritylow

    Cyber incidents or system failures could disrupt orders and deliveries, and adopting AI introduces new risks. 2

Investment thesis

What would need to be true (bull case)

  • Growth in independent restaurant volume and record adjusted EBITDA suggest the strategy is working, and reaffirmed fiscal 2026 guidance supports that view. 3
  • National scale, the private label portfolio and the digital platform offer an advantage that smaller competitors find hard to copy, and margins could keep expanding if execution holds.
  • Operating cash flow and the share repurchase program show financial discipline, and a falling ratio of net debt to adjusted EBITDA could support longer-term earnings growth. 3

What would break the thesis

  • Margins are thin, and a prolonged period of inflation or volatile costs could pressure profitability even if sales keep rising.
  • Concentration on independent restaurants, the most profitable customers, could become a weakness if they cut spending or if GPO price pressure intensifies.
  • Net debt remains significant, and an economic slowdown could reduce the cash available for investment and buybacks. 3

What to watch

  • Delivery of the fiscal 2026 guidance on net sales and adjusted EBITDA growth2026
  • Case volume trends at independent restaurants and chain customersQ3 2026
  • Effect of integrating the Jake's Finer Foods and Shetakis acquisitions on margins2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 06 Aug 2026; since then the company filed 8-K (05 Nov 2026 · results).

The business

Its most profitable customers are independent restaurants, while healthcare, hospitality, education and government are also core. In fiscal 2025 no single customer exceeded 2% of customer sales, and group purchasing organizations accounted for about 27% of net sales. 1

Segments

Meats and seafood

Meats and seafood is the largest sales category at 13,974 million USD in fiscal 2025, up from 12,930 million USD the year before. 1

Staple grocery and dairy

Dry grocery (6,685 million USD), refrigerated and frozen grocery (6,635 million USD) and dairy (4,214 million USD) form the steady core of the portfolio. 1

Other categories

Beverages (2,338 million USD), equipment, disposables and supplies (3,631 million USD) and produce (1,947 million USD) complete the mix, with produce declining from the prior year. 1

Market context

US foodservice distribution is fragmented across local, regional and national players, and US Foods is classed as a broadline distributor. Demand depends on how often consumers eat away from home, which is sensitive to economic conditions and consumer confidence. 1

The industry runs on low margins and high inventory turnover. Volatile food costs and inflation pass into prices with a lag, and in the first half of fiscal 2026 food cost inflation added a price component to sales growth. 2

Trends

  • Shifting food preferencesmixed

    New dietary trends and changing menus are reshaping restaurant behavior, and distributors may need broader assortments and efficient supply chains to meet demand for healthy and fresh products. 1

  • Technology and artificial intelligencetailwind

    Digital tools and AI can reduce waste and optimize operator costs, and distributors with strong platforms such as MOXē could gain a competitive edge. Competitors adopting new technology may, however, add pressure on margins. 1

  • Tariffs and inflationheadwind

    Tariffs on imported ingredients, packaging and equipment raise costs, and operators have moved to raise menu prices and shift to domestic sourcing. Inflationary pressure can dampen discretionary demand and affect profitability. 1

  • Growth in the independent segmenttailwind

    Independent restaurants, healthcare and hospitality grew faster than the wider market in the first half of fiscal 2026, suggesting that the focus on these segments is producing results. 2

Competitive position

Competition is intense, coming from national, multiregional, regional and local distributors as well as cash-and-carry operators, warehouse clubs, grocery stores and online sellers. Customers have no exclusive contracts and can switch distributors, and barriers to entry are low. 1

Some competitors have greater scale or financial resources in certain markets, and local distributors can benefit from proximity and a lower cost to serve. The company differentiates through private label, its digital platform and its extensive delivery network. 1

  • Sysco CorporationSYY

    Large foodservice distributor referenced in the sources as a broadline rival with greater scale in certain markets.

  • Regional and local distributors

    Regional and local distributors can form purchasing cooperatives, enjoy local presence and lower cost to serve, giving them advantages in particular geographies. 1

  • Cash-and-carry and warehouse clubs

    Cash-and-carry outlets and commercial wholesale clubs compete for the same foodservice customers, especially price-sensitive smaller operators. 1

  • Online sellers and grocery stores

    Online direct food wholesalers and grocery stores compete in specific segments, using technology and direct channels to operators. 1

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

  • Current report05 Nov 2026
    Results of operations · Financial statements and exhibits
  • Current report02 Oct 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Quarterly report06 Aug 2026
  • Current report06 Aug 2026
    Results of operations · Financial statements and exhibits
  • Current report02 Jun 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Current report15 May 2026
    Amendments to articles or bylaws · Shareholder vote · Financial statements and exhibits
  • Current report14 May 2026
    Other events · Financial statements and exhibits
  • Quarterly report07 May 2026
  • Current report07 May 2026
    Results of operations · Financial statements and exhibits
  • Proxy statement02 Apr 2026

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-27 · SEC / US Foods Holding Corp. · 12 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-27 · SEC / US Foods Holding Corp. · 06 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / US Foods Holding Corp. · 06 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.