Sysco Corp (SYY)

Wholesale-Groceries & Related Products

Latest Price

$77.96

TTM P/E

21.60

Normalized P/E

22.13

Div Yield

2.78%

Book Value

4.80

P/B Ratio

16.25

Valuation metrics

EPS: $3.66

Book value / share: $5.55

Formula: √(22.5 × EPS × BVPS)

Graham Number

$21.37

73% downside

Norm. op. income: $3.0B (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$26.88

66% downside

Base FCF: $1.9B (median of recent 5yr)

Growth: 12%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$97.24

+25% upside

EPS: $3.66

Target P/E: 22×

Formula: EPS × P/E

P/E Fair Value

$80.52

+3% upside

87.3% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	43.03M	$3.60B	8.98%	+3.24M	2026-06-30
Vanguard Capital Management LLC	31.23M	$2.61B	6.52%	+115.7K	2026-06-30
State Street Corp	27.12M	$2.27B	5.66%	-100.0K	2026-06-30
Vanguard Portfolio Management LLC	26.95M	$2.25B	5.62%	+181.3K	2026-06-30
Harris Associates L P	16.29M	$1.36B	3.40%	+5.28M	2026-06-30
Geode Capital Management, LLC	13.10M	$1.09B	2.73%	+61.9K	2026-06-30
Goldman Sachs Group Inc	10.24M	$855.0M	2.14%	+3.81M	2026-06-30
Invesco Ltd.	7.36M	$615.0M	1.54%	-4.23M	2026-06-30
Norges Bank	7.12M	$594.0M	1.49%	-250.3K	2026-06-30
Boston Partners	6.19M	$517.0M	1.29%	-4.39M	2026-06-30