US Foods Holding Corp.

USFD· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
5.5%
FY2014–2025
Net Income
76.7%
FY2014–2025
Free Cash Flow
12.1%
FY2016–2025
EPS (Diluted)
71.1%
FY2014–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
15.7%
NI ÷ Equity
Return on Assets
4.8%
NI ÷ Assets
Net Profit Margin
1.7%
NI ÷ Revenue
Debt / Equity
0.88x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$27.7B
Per Share (approx.)
$125.48
25% Margin of Safety
$94.11
Conservative entry
50% Margin of Safety
$62.74
Buffett's ideal entry
Growth Rate Used
12.1%
Latest FCF
$959.0M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2015$5.6B$7.1M0.1%
2016$22.9B$210.0M$385.0M$467.0M8.3%0.9%$3.8B$517.8M
2017$24.1B$444.0M$528.0M$601.0M16.1%1.8%$3.8B$119.0M
2018$24.2B$407.0M$374.0M$512.0M12.6%1.7%$104.0M
2019$25.9B$385.0M$502.0M$489.0M10.4%1.5%$90.0M
2021$22.9B-$226.0M$224.0M$7.0M-6.4%-1.0%$828.0M
2022$34.1B$265.0M$500.0M$372.0M6.7%0.8%$211.0M
2023$35.6B$506.0M$831.0M$592.0M10.7%1.4%$269.0M
2024$37.9B$494.0M$833.0M$591.0M10.9%1.3%$59.0M
2025$39.4B$676.0M$959.0M$728.0M15.7%1.7%$41.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

US Foods Holding Corp. (USFD) — Investment Memo

🐂 The Bull Case (Warren's voice)

We look for businesses that have become indispensable to their customers. In the restaurant world, US Foods is the backbone.

  • The "Stickiness" Moat: This isn’t a tech company, but it is an infrastructure play. Once a restaurant relies on a specific delivery cadence and order management system, switching costs are high—not in money, but in operational headache.
  • Density is Profitability: The bull case relies entirely on "route density." The more stops they make in a single neighborhood, the lower the cost per delivery. As they continue their bolt-on acquisition strategy, they aren't just buying revenue; they are buying route efficiency that their smaller, regional competitors simply cannot replicate.
  • The Independent Shift: US Foods has pivoted toward independent restaurants, which carry higher margins than the low-margin, high-volume national chains. If they continue to capture this segment, the net margin could expand toward a more respectable 3%–4%.
  • Berkshire Pricing: We would only look at this if the market unfairly punished the entire sector during a temporary food-cost panic, allowing us to acquire this logistics machine at a valuation where the free cash flow yield sits north of 10%.

🐻 The Bear Case (Charlie inverts)

Let’s invert. How does this business turn into a disaster? It’s not a recession—that’s a temporary inconvenience. It’s the permanent loss of the middleman’s reason for existing.

  • The "Amazon-ization" of Supply: If large-scale technology platforms or direct-to-restaurant vertical integration platforms succeed, the "middleman" becomes an unnecessary tax. If technology reduces the complexity of procurement to a simple API, US Foods becomes a commodity trucker with no pricing power.
  • The Labor Trap: This is a business dependent on a massive, unionized, blue-collar workforce. If labor costs structurally decouple from food inflation, the company has no room to squeeze expenses. A strike or a permanent 20% spike in logistics labor would vaporize their already thin net margins forever.
  • The "Commodity Grind" Ceiling: The most likely scenario is not total failure, but perpetual mediocrity. They spend every dollar of their FCF just to maintain their existing fleet and tech stack, essentially running on a treadmill to stay in place while their ROIC struggles to beat their cost of capital over a 10-year horizon.

💰 Valuation & Margin of Safety

The provided DCF suggests an intrinsic value of $125.48 per share. Given the commodity-like nature of the business and the regulatory risks involved in food distribution, we apply a heavy discount for the "middleman" risk.

  • Intrinsic Value Estimate: $125.48
  • 25% Margin of Safety Entry: $94.11 (Conservative)
  • 50% Margin of Safety Entry: $62.74 (Buffett’s ideal)

Current Assessment: At recent market prices (trading ~$80-$85), the stock is currently "fairly valued" by the market but offers no "Margin of Safety." You are buying a business at a price that assumes perfection in their roll-up strategy, which leaves you zero room for error.

Verdict: WATCH

While US Foods has built a formidable logistics network, the razor-thin margins offer no protection against the structural risks of the industry. We will wait for a broader market dislocation to bring the share price down toward our $62.74 target before deploying any capital. Until then, we prefer businesses that set their own prices rather than those that hope the customer doesn't notice the surcharge.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.