Freshpet, Inc. (FRPT)
適正価値ファンダメンタル
69
株価
$57.72
時価総額
$2.77B
パート1 · 企業の価値
概要
Freshpet makes fresh, refrigerated food and treats for dogs and cats, sold under the Freshpet, Vital, Nature's Fresh, Dognation and Dog Joy names. The products use meat, poultry, vegetables, fruit and grains with no preservatives, and are cooked gently rather than extruded into shelf-stable kibble or canned, so they must be kept cold from the plant to the shopper's home. The company describes itself as a challenger to conventional kibble and canned pet food in the United States pet food industry, and it reaches shoppers through branded refrigerators — the 'Freshpet Fridge' — that it owns and installs inside supermarkets, mass merchants, pet shops and club stores. At the end of fiscal 2025 those fridges were in roughly 30,235 store locations, and the company estimated it had reached about 15.2 million United States households. Manufacturing is largely in-house, at company-owned 'Freshpet Kitchens' plants, with some products made by outside co-packers.
収益の仕組み
Revenue comes from selling packaged fresh pet food and treats to retailers, either directly or through third-party distributors, which then resell to consumers; there is no subscription and no recurring contract. Sales are spread across grocery, mass (Walmart is the largest single customer), pet specialty, club (Costco), digital and international — mainly the United Kingdom. The unusual part of the model is the fridge: Freshpet pays for, installs and maintains the refrigerators in the stores, so growth comes both from adding new store locations and from selling more out of each existing fridge, often by upgrading a store to a second or larger unit. Because the company carries that equipment cost and runs its own plants, the model is capital-heavy: net sales expand with fridge count, household penetration and volume per household rather than with price increases.
競争優位性(moat)
ブランド · 狭いFreshpet's advantage rests on being the brand that owns the refrigerated corner of the pet food aisle: it paid for the fridges, negotiated the floor space, and built consumer recognition for fresh feeding. A competitor cannot simply copy a recipe — it would have to fund its own cold equipment, win shelf space from retailers who already gave it to Freshpet, and build the cold supply chain behind it. That is a real barrier, but a narrow one rather than a wide one: retailers own the store and can reallocate space, the fridges are an asset Freshpet keeps paying for rather than a lock-in on the shopper, and large, well-capitalised pet food and consumer groups can afford to enter fresh if the category keeps growing. The filing itself lists competition and loss of shelf space among its risk factors.
需要を左右する要因
中程度の景気循環性Pet food as a category is defensive — people keep feeding their animals in a downturn — but Freshpet does not sell the category, it sells the premium end of it. Its demand comes from households deciding to trade up from kibble to fresh food that costs considerably more per meal, and from new pet ownership. That decision is discretionary: when budgets tighten, some owners postpone the switch or drop back down to cheaper food, which shows up as slower new-household growth rather than as a collapse in volume. Growth is also driven by things largely in the company's own hands — how many fridges it installs, how much capacity it opens, how much it spends on advertising — so the demand curve reflects execution as much as the economic cycle.
主なリスク
- Customer and distributor concentration — The company reports that Walmart accounted for 25% and Costco for 10% of net sales in fiscal 2025, and that its ten largest customers together were about 68% of net sales. It states that these customers are not contractually obligated to buy from it, so losing one, or having one cut shelf space, reduce fridge placements or change its terms, could hurt results.
- Capacity must be built ahead of demand — Growth depends on adding manufacturing capacity and fridges, which requires capital committed years before the volume arrives. The filing flags the risk of failing to align manufacturing capacity with demand — too little capacity caps sales, too much leaves expensive plants underused — and the risk of needing additional financing to fund the expansion.
- Product safety, contamination and recalls — Fresh food made from meat and poultry carries contamination risk. The company lists ingredient contamination, product recalls and product liability claims among its risk factors, and notes that such an event would also damage a brand whose whole promise is wholesome, minimally processed food.
- Input costs, commodities and tariffs — The filing cites ingredient and commodity costs, tariffs and supply chain disruption as risks, alongside constraints on its ability to raise prices. Chicken, beef and vegetables are bought at market prices while retail prices cannot always be moved to match.
- Dependence on the fridge network and on outside partners — Risk factors include the operational capacity and reputation of the Freshpet Fridge itself — a broken or poorly stocked fridge is a bad experience in front of the shopper — and reliance on co-packers, distributors and transportation providers whose failure would interrupt supply.
- Weather, disease and other disruptions — The company lists severe weather, natural disasters, pandemics and animal disease, including highly pathogenic avian influenza, among the events that could disrupt its supply of raw materials or its ability to manufacture and ship.
- Consumer preferences and execution of the growth plan — The filing flags the need to keep innovating and to spend marketing dollars effectively, and the risk that consumer preferences shift or that the company fails to execute the growth strategy on which its valuation and its investment programme depend.
顧客集中度
主要顧客が売上高の68%を占める
In fiscal 2025 the ten largest customers accounted for approximately 68% of net sales, with Walmart at 25% and Costco at 10%; no other customer and no single distributor reached 10%. The company states these customers have no contractual obligation to buy, so a quarter of revenue sits with one retailer that can, in principle, change shelf space or fridge placements at will.
強気材料
Buyers argue that fresh refrigerated food is still a small slice of a very large United States pet food market, and that Freshpet effectively owns that slice: it built the fridge network, the cold supply chain and the brand before anyone else, and each new fridge and each new household is incremental volume on plants it already paid to build. They point to household penetration of roughly 15.2 million United States households at the end of fiscal 2025 and about 30,235 store locations as evidence that the runway is long in both directions — more stores, and more spend per household as owners treat pets as family. They also argue that the heaviest phase of capacity spending is a one-time cost of admission: once the kitchens are running near their designed output, the same sales base should convert far more of each dollar into cash, and the capital intensity that has held back free cash flow becomes the barrier that keeps competitors out.
弱気材料
Sellers fear that the model needs continuous capital — plants, fridges, maintenance — so growth has to be bought rather than harvested, and that if volume growth slows before the capacity is filled, the fixed cost base turns from leverage into a burden. They point to the concentration the company itself discloses: one retailer at 25% of net sales, ten customers at about 68%, none of them contractually committed, which leaves pricing and shelf decisions in someone else's hands. They also fear the competitive answer, since a large pet food or consumer group with deeper pockets could fund refrigerated distribution of its own, and private label fresh would attack exactly the premium the whole thesis rests on. Finally they note the fragility of a fresh, meat-based product: one contamination event or recall would hit both the financials and a brand whose entire appeal is wholesome food, and ingredient and tariff costs can move faster than retail prices.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
General Mills' Blue Buffalo brand competes with Freshpet for the premium, natural-positioning dog owner in US grocery and pet specialty retail, and Freshpet's CEO named it among the players that have entered the fresh segment.
Hill's Pet Nutrition, listed as a competitor in Freshpet's 10-K, sells premium and veterinary-recommended dog and cat food to the same health-motivated owners and has moved into fresh formats.
Named first among competitors in Freshpet's own 10-K, Purina is the largest US pet food maker and now sells fresh and refrigerated dog food lines that sit in the same grocery aisles and chase the same premium dog owners.
Mars Petcare, owner of Pedigree and Royal Canin, is cited by Freshpet as a direct competitor and has launched fresh pet food items that compete for the same retail shelf space and the same premium feeding occasion.
The Farmer's Dog is the largest direct-to-consumer fresh dog food subscription brand in the United States, selling the same refrigerated, minimally processed meals Freshpet sells — the difference is the delivery box rather than the store fridge.
Named in Freshpet's 10-K, Post Consumer Brands owns Rachael Ray Nutrish, Kibbles 'n Bits and 9Lives and competes for the same US grocery pet food shopper and the same shelf space.
貸借対照表と流動性
売上高
$1.18B
直近12か月(2026/6/30まで)
純利益
$203M
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$12M
自己資本合計
$1.21B
負債合計
$569M
流動比率
6.05
利払い倍率
6.82
負債/EBITDA
3.05
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$62.36
現在株価
$57.72
安全マージン
+7.4%
適正価値レンジ
$40.54 - $84.19
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
14.87
ROE
11.5%
P/B レシオ
2.23
P/FCF
45.31
粗利益率
41.4%
ROIC
4.4%
収益性レーダー
価値創造(経済的モート)
ROIC
4.4%
WACC
12.5%
ROIC − WACC
-8.1 pp
ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。
ファンダメンタル分析基準
合格(19)
- EPS shows upward trend
- Price CAGR 19.29%
- Gross Margin 41.4%
- P/B Ratio 2.23
- Debt/Equity ratio
- Operating Margin 8.1%
- Positive Free Cash Flow
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- Low reliance on intangibles
- ROE 16.7%
- Revenue Growth 5Y 28.1%
- Analyst Consensus 74% Buy
- Earnings Surprise avg 36.3%
- Earnings Quality (OCF/NI) 1.02
- Net Margin Trend 17.3% vs 3.2%
- Piotroski F-Score 8/9
不合格(6)
- ROIC 4.4%
- P/FCF 45.31
- CapEx intensity
- Price below Graham Number
- DCF valuation (Overvalued)
- Share Dilution 4.5%
データなし(2)
- Dividend Payout NaN%
- PEG Ratio (need PE > 0 and growth > 0)
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
新株を発行しており、所有権を希薄化している
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. William B. Cyr | CEO & Executive Director | 62 |
| Mr. Scott James Morris | Co-Founder & President | 56 |
| Ms. Nicola J Baty | Chief Operating Officer | 45 |
| Ms. Thembeka Machaba | Chief Administrative Officer & Chief Human Resources Officer | 47 |
| Mr. Ivan Garcia | Senior Vice President of Finance | 39 |
| Mr. Cathal Walsh | Co-Founder, Senior VP & MD of Europe | 53 |
| Mr. John O'Connor | Chief Financial Officer | 44 |
| Ms. Nishu Patel | Chief Accounting Officer | 39 |
| Mr. Christopher Kraus | Chief Information Officer | - |
| Ms. Rachel Perkins-Ulsh | Vice President of Investor Relations & Corporate Communications | - |
監査リスク
4
取締役会リスク
2
報酬リスク
4
株主権利リスク
1
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for FRPT, sourced from Markets Gazette.
- 2/23/2026NEUTRALFreshpet (FRPT) Q4 2025 Earnings Call Transcript
The transcript for Freshpet, Inc.'s fourth-quarter 2025 earnings conference call has been released. This document is a crucial event for investors, who can now analyze management's detailed commentary on the company's financial performance, operational strategies, and future outlook. Although the article's title does not disclose the results, the transcript's publication is a significant market event. Analysts and shareholders will be scrutinizing the data on revenue, profit margins, and the guidance for the 2026 fiscal year to assess the company's health and determine the stock's future direction. The market's reaction will depend entirely on the contents of this discussion, which will shed light on the pet food manufacturer's recent successes or challenges.
via Markets Gazette