Post Holdings Inc.
POSTBusiness Overview
ticker: POST step: 01 — Business Model / Overview source: coverage-next-full generated: 2026-05-28
Step 01 — Business Model & Overview
Key Findings
- POST is a four-segment packaged-food holding company built primarily through acquisition; FY25 net sales $8.16B [S1], FY25 Adj EBITDA $1.54B [S2], with M&A as the dominant historical revenue and EBITDA growth lever (FY14 ~$2.4B revenue → FY25 $8.16B; ~12% CAGR almost entirely inorganic) [S3].
- Operating model is decentralized: each segment has its own president and P&L; corporate handles M&A, treasury, and capital allocation [S4].
- Net positive for thesis pillar #1 (acquirer model) — the four-segment perimeter is coherent: each segment is either #1 or #2 in a defensible niche; corporate adds central financing + tax efficiency rather than synergy gymnastics.
Implications for Thesis and Valuation
- The four-segment structure means POST should be valued segment by segment (a sum-of-the-parts overlay alongside DCF). Segment quality varies dramatically: Foodservice has the best moat (#1 share, scale logistics) and the worst external risk (HPAI); Weetabix is the most stable; Post Consumer Brands has the cereal-secular-decline overhang and the pet-food turnaround optionality.
- Because growth is M&A-driven, organic growth modeling needs to be separated from M&A contribution in any forecast. Step 03 and Step 09 will do this.
- The CPG packaged-food "default" multiple range is ~10-12x EV/EBITDA for branded leaders (GIS, CAG, SJM); POST trades ~7.8x. The compression is the cereal-overhang + leverage-discount + sum-of-the-parts complexity penalty. Re-rating optionality is real but contingent on EBITDA growth proving repeatable post-Vitale.
Objective
Map POST's business model: how it makes money, where revenue and profit come from, and how the holding-company architecture differs from a typical single-category CPG operator. Establish the value-chain layer view that Step 02 (industry), Step 03 (revenue architecture), and Step 07 (capital allocation) will reuse.
Narrative Analysis
What POST is
A diversified branded packaged-food company that is also explicitly an acquisition platform. Founder/Chair-emeritus Bill Stiritz brought the Ralston Purina school of capital allocation: buy under-managed branded food assets at low EV/EBITDA multiples (typically 6–8x pre-synergy), apply professional management, integrate via existing infrastructure (manufacturing, procurement, logistics, customer relationships), and reinvest the cash flow in the next deal — all while running ~5x leverage to amplify equity returns [S4][S5]. CEO Rob Vitale (in seat since Nov 2014) has continued this playbook; incoming CEO Nicolas Catoggio (Oct 1, 2026) is internal and was the segment president of Post Consumer Brands, the most recently expanded segment [S6].
How POST makes money — by segment
Post Consumer Brands (49.3% of FY25 net sales) [S2]:
- Ready-to-eat cereal: ~$2.0–2.2B annual sub-segment (estimate based on cereal+granola = 32.4% of consolidated less Weetabix's $542M = ~$2.1B for Post-branded cereal+granola). Brands: Honey Bunches of Oats, Pebbles (licensed Flintstones), Honeycomb, Grape-Nuts, Great Grains, Raisin Bran (licensed), Malt-O-Meal value-tier bag cereals. Value proposition: branded with a value-tier flank (Malt-O-Meal bags) that captures consumer trade-down.
- Pet food: ~$1.57B (~19.2% of $8.16B consolidated [S2]). Acquired from J.M. Smucker April 2023 for ~$1.2B in cash + stock [S7]. Brands: Rachael Ray Nutrish (premium relaunch underway), 9Lives (cat, mass), Kibbles 'n Bits (dog, mass), Gravy Train (dog, value), Nature's Recipe (premium). Mass + value tilt with a premium toe-hold via Nutrish.
- Peter Pan peanut butter: small but iconic brand; vertically integrated with 8th Avenue post-July 2025.
- 8th Avenue contribution (closed July 1, 2025) [S8]: dry pasta (Ronzoni branded + private label), private-label nut butters, granola, fruit & nut snacks, peanut butter co-manufacturing — adds ~$700–800M revenue at full year run-rate. Effectively becomes the platform's PRIVATE-LABEL channel and category-extension vehicle.
Foodservice (32.4% of FY25 net sales) [S2]:
- Michael Foods (acquired 2014 from GS Capital Partners for $2.45B + assumed debt) — largest US foodservice egg processor: liquid eggs, hard-boiled, dried, value-added. Plus potato products (refrigerated potatoes), cheese, refrigerated dough.
- Customers: QSR chains (McDonald's, Burger King, etc.), K-12 school nutrition, healthcare, hotels, distributors (Sysco, US Foods).
- Pricing: largely contractual pass-through indexed to egg cost; volatility cycles with HPAI outbreaks.
- FY25 segment profit $399.7M on $2,641M sales (15.1% segment margin) [S2] — strongest margin of all four segments.
Refrigerated Retail (11.7% of FY25 net sales) [S2]:
- Bob Evans (acquired 2017 for $1.5B) — #1 refrigerated side dishes (mashed potatoes, mac & cheese) with ~50%+ category share; refrigerated sausage; refrigerated breakfast.
- Crystal Farms cheese (acquired 2018).
- Sells through grocery, mass, club channels.
- FY25 segment profit $88.3M on $953M (9.3% margin) — improving but the weakest segment profit-margin.
Weetabix (6.6% of FY25 net sales) [S2]:
- UK ready-to-eat cereal #1 (~25% UK share). Brands: Weetabix, Alpen, Weetos. Plus cereal bars and protein drinks.
- Mature, low-growth, high-cash-conversion. FY25 segment profit $74.0M on $542M (13.6% margin).
Value-Chain Layer Map
| Layer | POST's position | Owned? | Outsourced? | Notes |
|---|---|---|---|---|
| Raw material sourcing (eggs) | Vertically integrated through Michael Foods owned + contract farms | Mixed | Some | ~12% of POST's egg supply was on a single 3rd-party farm hit by HPAI in Q1 FY25 [S9] |
| Raw material sourcing (grain, wheat, corn) | Procurement from commodity markets | No (commodity) | Yes | Hedging program |
| Raw material sourcing (pet protein, meat) | Multi-source | No | Yes | |
| Primary manufacturing — cereal | Owned plants (US + UK) | Yes | No | Battle Creek, MI; Asheboro, NC; multiple |
| Primary manufacturing — pet food | Owned (post-Smucker close) + Perfection Pet co-manufacturer | Yes | Partial | Perfection Pet Foods acquired Dec 2023 ($235M) for capacity |
| Primary manufacturing — eggs | Owned + contract farms | Yes (Michael Foods plants) | Some | Iowa, Minnesota, Texas, others |
| Primary manufacturing — peanut butter | 8th Avenue (now POST-owned) | Yes (post-Jul 2025) | No | Vertical integration via 8th Avenue acquisition |
| Primary manufacturing — refrigerated sides | Owned (Bob Evans) | Yes | No | |
| Co-manufacturing / private label | 8th Avenue contracts with retailers (Ronzoni private-label PL) | Yes | Some | Expanded materially via 8th Ave |
| Distribution | DSD-light (most CPG is warehouse-direct to retailer DCs) | n/a | n/a | |
| Customer concentration | Top 10 US grocers + Walmart + Costco + foodservice distributors | n/a | n/a | Walmart ~12–15% of POST consolidated revenue (Step 02) |
| Brand management / R&D | In-house per segment | Yes | No | Decentralized; minimal central marketing function |
| M&A | Centralized at corporate (Vitale, Catoggio, CFO) | Yes | No | Core competence; ~$8B+ deployed over 12y |
| Capital structure | Centralized; ~$7.5B LT debt, $5B equity | Yes | No | Investment-grade-adjacent rated B1/B2-ish |
What POST is not
- Not a high-organic-growth story. Trailing 4-year organic revenue growth is roughly flat to LSD (low single-digit) ex-M&A and ex-egg-pricing.
- Not a high-margin specialty branded food (compare BellRing Brands, the protein-drink spin-out, ~14x EBITDA and 20%+ organic growth — POST is the residual diversified holdco).
- Not a turnaround. The story is "compound the M&A engine + manage leverage" rather than fix a broken business.
- Not dependent on one category — diversification is the entire value proposition vs single-category peers like KLG (pure US cereal) or CALM (pure shell eggs).
Why the segments stay together
The structural justification for not breaking POST apart (e.g., spinning off Foodservice from cereal):
- Tax efficiency — D&A from acquired intangibles + interest shield at corporate level
- Capital allocation flexibility — cash flow from Foodservice + Weetabix funds cereal/pet-food turnaround capex without external financing friction
- Credit profile — diversification supports debt capacity vs. single-segment volatility (HPAI year-to-year)
- Vitale + Catoggio M&A platform — the corporate function is the "product"; spinning would destroy it
The 2022 BellRing Brands spin-off is the counter-example — when a segment had differentiated economics (RTD protein shakes, 20%+ growth, premium multiple), POST surfaced the value by separating it [S10]. That option remains for Weetabix or any future high-growth tuck-in but isn't actively being pursued.
CEO Transition Read
Catoggio is internal — Post Consumer Brands segment president for ~7 years. The largest segment, the most M&A-active in recent years (pet food integration, 8th Avenue), and the one where capital-allocation judgment was tested. Vitale stays as Exec Chairman (effective Oct 1, 2026), retaining capital-allocation oversight [S6]. Stiritz remains Chair emeritus. The continuity probability is high — Step 08 will quantify.
Evidence and Sources
Primary evidence is the FY2025 10-K (Item 1 Business + Item 7 MD&A) [S1][S2], the FY25 Q4 + FY26 Q2 earnings press releases [S2][S6], the 8th Avenue acquisition presentation [S8], and industry / competitive context cached in POST_financials/industry/.
Assumption Register Updates
| ID | Update |
|---|---|
| A09 (new) | Segment perimeter = 4 segments (Post Consumer Brands, Weetabix, Foodservice, Refrigerated Retail); Fact; basis = FY25 10-K Item 1; sensitivity Low; tag [S1] |
| A10 (new) | Operating model = decentralized w/ centralized M&A + capital allocation; Judgment; basis = company structure + DEF 14A; sensitivity Medium; tag [S4] |
| A11 (new) | Growth model = M&A-led, organic growth LSD ex-M&A; Estimate; basis = revenue stack analysis; sensitivity High; tag [S3] |
Tables and Calculations
Segment Snapshot (FY2025 vs FY2024)
| Segment | FY25 Net Sales ($M) | FY25 Segment Profit ($M) | FY25 Margin | FY24 Net Sales ($M) | FY24 Segment Profit ($M) | YoY Sales % |
|---|---|---|---|---|---|---|
| Post Consumer Brands | 4,024.6 | 493.9 | 12.3% | 4,109.6 | 541.2 | −2.1% |
| Foodservice | 2,641.0 | 399.7 | 15.1% | 2,307.1 | 308.1 | +14.5% |
| Refrigerated Retail | 953.3 | 88.3 | 9.3% | 962.2 | 75.9 | −0.9% |
| Weetabix | 542.2 | 74.0 | 13.6% | 543.2 | 82.9 | −0.2% |
| Total | 8,158.1 | 1,055.9 (sum) | 12.9% | 7,922.6 | 1,008.1 (sum) | +3.0% |
(Note: "Segment Profit" is operating-style profit before corporate eliminations; total Adj EBITDA $1,538.8M FY25 vs $1,403.6M FY24 includes D&A add-back + corporate ops; segment-profit sum here understates EBITDA by D&A.)
Revenue Mix by Category (FY2025) [S2]
| Category | % of Net Sales | $M (approx) |
|---|---|---|
| Cereal + granola (POST CB + Weetabix combined) | 32.4% | 2,643 |
| Eggs + egg products (Foodservice + Refrigerated Retail eggs) | 29.6% | 2,415 |
| Pet food (POST CB) | 19.2% | 1,566 |
| Side dishes + cheese + sausage + dough (Refrigerated Retail ex-eggs) | ~7% | ~570 |
| Peanut butter + pasta + nut butter + private label (POST CB ex-cereal/pet) | ~7% | ~570 |
| Foodservice non-egg (potato, cheese, dough) | ~5% | ~395 |
Open Questions and Data Gaps
- Catoggio's articulation of capital priorities (M&A vs deleveraging vs buybacks post-Oct 1, 2026) — to surface in Step 16 catalysts.
- Cereal sub-segment $ revenue vs pet food $ revenue inside Post Consumer Brands — implicit from category mix; explicit sub-segment splits not disclosed.
- Walmart and Costco customer concentration — to confirm in Step 02 from 10-K risk-factors section.
Next-Step Dependencies
- Step 02 reuses the four-segment perimeter to build the peer universe and category-by-category share view.
- Step 03 Margin Tree uses the segment table above as the top of the waterfall.
- Step 07 Capital Allocation reuses the M&A platform framing.
- Step 12 Bull/Bear reuses the sub-segment quality assessment.
Source Index
| Source Tag | Document or URL | Section / Page / Slide | Date | Notes |
|---|---|---|---|---|
| [S1] | POST FY2025 10-K (acc 0001530950-25-000260) | Item 1 Business | 2025-11-21 | Summarized at POST_financials/sec_filings/10K_FY2025_summary.md |
| [S2] | POST Q4 FY25 press release (postholdings.com) | Segment tables | 2025-11-21 | Cross-checked vs 10-K |
| [S3] | POST FY2014 → FY2025 revenue trajectory | XBRL Revenues tag | 2026-05-28 | POST_financials/xbrl/xbrl_summary.md |
| [S4] | DEF 14A 2025-12-15 + investor presentations | Org structure + capital allocation framework | 2025-12-15 | POST_financials/proxy/governance_and_compensation.md |
| [S5] | Stiritz historical commentary + Vitale capital-allocation framework | Long-form Vitale interviews + 8th Avenue deck | various 2021–2025 | Industry knowledge + 8th Avenue presentation |
| [S6] | POST 8-K + Q2 FY26 release | CEO transition announcement | 2026-05-07 | POST_financials/other/consensus.md |
| [S7] | Food Dive coverage + POST press release on Smucker pet-food deal | Apr 28, 2023 close | 2026-05-28 (retrieval) | $1.2B deal — $700M cash + 5.39M shares |
| [S8] | 8th Avenue acquisition presentation | postholdings.com 2025-06-03 | 2026-05-28 (retrieval) | $880M net consideration; vertical integration |
| [S9] | StLouis Today / Agriculture Dive on Iowa HPAI outbreak | Q1 FY25 disclosure | 2025-Q1 | 12% of POST egg supply at a single third-party farm |
| [S10] | BellRing Brands spin-off close PR | postholdings.com Mar 10, 2022 | 2022-03-10 | 80.1% of BRBR spun |
Financial Snapshot
ticker: POST step: 04 — Financial Snapshot (incl. Adversarial Sweep) source: coverage-next-full generated: 2026-05-28
Step 04 — Financial Snapshot
Key Findings
- FY25 financial profile: revenue $8.16B, gross margin 28.7%, operating margin 9.8%, Adj EBITDA margin 18.9%, net income margin 4.1%, CFO $998M (~12% of revenue) [S1][S2].
- Balance sheet: $13.5B total assets, $7.4B noncurrent long-term debt, $3.75B equity (FY25 close); net debt ~$7.25B at FY26 Q2 close (Mar 31, 2026) [S1].
- Cash flow conversion: CFO of $998M vs Adj EBITDA $1,539M = 65% conversion (gross of cash interest); after cash interest $360M and cash tax ~$100M, FCF before capex ~$540M; less capex ~$370M = FCF ~$170M FY25. This is the cleanest "true" cash-return number and it's modest at the equity-cash-flow level.
- Adversarial sweep clean: no active short-seller reports of note, no major SEC enforcement, no material litigation reserves, no qualified audit opinion, no restatements in 5 years. Standard CPG litigation routine (Bob Evans dairy class actions, etc.) immaterial.
- Net mixed for thesis — financial quality is genuinely solid (clean GAAP, conservative accounting on goodwill carrying values, no impairments in FY25), but the equity-FCF after interest and capex is modest relative to the $5B equity value (~3% FCF yield on equity). The leverage is what's compressing the equity FCF, not the underlying operating quality.
Implications for Thesis and Valuation
- Adversarial sweep clean → no surprise risk factor unless something new emerges. The "no short-seller controversy" finding is a positive screening signal.
- Equity-level FCF of ~$170M vs $5B market cap = ~3% FCF yield — this is the "show me" gap: at the EV level (FCF before interest $540M / EV $12.25B = 4.4% pre-interest EV FCF yield), POST is cheaper than peers but only modestly so. The compression is partly justified by the structurally negative organic growth shown in Step 03.
- Goodwill + Intangibles together = $4.85B + $3.01B = $7.86B, which is 210% of equity book value ($3.75B). Any material category impairment would meaningfully damage book equity but is unlikely to be cash-impacting.
Objective
Apply statement-quality scrutiny to POST's reported financials: confirm clean GAAP, surface accounting choices that matter for forecasting, run an adversarial sweep for hidden litigation / short reports / governance flags, and check the bridge from reported numbers to "look-through" cash quality.
Narrative Analysis
Income Statement Quality
Revenue recognition: standard CPG (point-of-sale to retailer with trade promotion accruals). No subscription revenue, no long-term contract accounting concerns. Foodservice contracts are typically index-priced with quarterly resets — straightforward shipment-based recognition. No revenue-quality flags [S3].
Gross profit: FY25 $2,339M (28.7% margin) [S2]. The line includes D&A from manufacturing assets (POST does not separately disclose manufacturing D&A vs total). Trend over time:
| FY | Revenue ($M) | Gross Profit ($M) | GM% |
|---|---|---|---|
| 2021 | 4,981 | 1,428 | 28.7% |
| 2022 | 5,851 | 1,468 | 25.1% (depressed — input cost spike) |
| 2023 | 6,991 | 1,882 | 26.9% (pet food integration) |
| 2024 | 7,923 | 2,305 | 29.1% (full pet food + pricing recovery) |
| 2025 | 8,158 | 2,339 | 28.7% (8th Ave dilutes some, eggs lift) |
GM has been stable in a 26-29% band post the 2022 input-cost shock — that's a healthy stability signal for a diversified CPG.
SG&A: FY25 $1,309M (16.0% of sales) vs $1,330M FY24 (16.8%). SG&A held flat in dollars despite +3% revenue — modest operating leverage [S2]. SG&A includes corporate (~$80-100M est) + segment-level marketing + admin.
D&A: FY25 $524M, up from $477M FY24 (+10%). Reflects 8th Avenue PP&E + intangible amortization step-up. Intangible amortization is a meaningful non-cash drag that's masking better cash earnings — this is the standard "amortization of acquired intangibles" CPG-acquirer pattern [S2].
Adj EBITDA reconciliation: From operating income $799M, adding D&A $524M and adjustments ~$216M (M&A costs, restructuring, mark-to-market commodity, etc.) → $1,539M Adj EBITDA. The ~$216M of "other adjustments" is large but explained by 8th Avenue close costs, refinancing-related charges, and ongoing integration costs. This is within typical CPG-acquirer adjustment magnitude but worth watching — a clean year with no deals should show that number shrinking.
Interest expense: FY25 $361M, up from $317M FY24 (+14%). Reflects 8th Avenue debt assumption + March 2026 refi (post-FY25). At ~$7.5B avg LT debt, blended cost of debt ~4.8% — reasonable for non-IG B-rated issuer mix [S2].
Tax rate: FY25 effective ~23% (consistent with 21% statutory + state). No tax-rate quality concerns.
Balance Sheet Quality
| Line | FY24 ($B) | FY25 ($B) | FY26 Q2 ($B est) |
|---|---|---|---|
| Cash | 0.79 | 0.18 | 0.27 |
| Receivables | ~0.85 | ~0.95 | ~0.95 |
| Inventory | ~0.85 | ~0.95 | ~0.95 |
| PP&E net | ~2.1 | ~2.3 | ~2.4 |
| Goodwill | 4.70 | 4.85 | 4.83 |
| Intangibles net | 3.15 | 3.01 | 2.95 |
| Other assets | ~0.5 | ~0.4 | ~0.4 |
| Total assets | 12.85 | 13.53 | 13.6 (est) |
| Current liabilities | ~1.2 | ~1.3 | ~1.4 |
| LT debt noncurrent | 6.81 | 7.42 | ~7.5 |
| Other LT liabilities (deferred tax + pension) | ~0.75 | ~1.05 | ~1.1 |
| Total liabilities | 8.76 | 9.78 | ~10.0 |
| Stockholders' equity | 4.09 | 3.75 | ~3.65 (est, post-buybacks) |
Key takeaways:
- Goodwill + Intangibles = 58% of total assets — high but typical for an M&A-built CPG. No impairments in FY25 [S1].
- Equity is shrinking (FY24 $4.09B → FY25 $3.75B → ~$3.65B Q2 FY26) due to net income < buyback + comprehensive income loss (FX, pension marks). Per-share book value collapsing is masked by share count reduction — buyback per share at ~$100 vs book value per share ~$67 (= $3.65B / 54M shares) is accretive to per-share book.
- Working capital is unspectacular and stable. Inventory builds are seasonal but manageable.
- Pension: small (~$200-300M obligation); minimal cash drag.
Cash Flow Quality
| FY | CFO ($M) | Capex (guide-implied) | FCF (CFO − Capex, est) | FCF / Adj EBITDA |
|---|---|---|---|---|
| 2022 | 383 | ~280 | ~100 | ~9% |
| 2023 | 750 | ~300 | ~450 | ~36% |
| 2024 | 932 | ~330 | ~600 | ~43% |
| 2025 | 998 | ~370 | ~628 | ~41% |
| 2026E | 1,050 (est) | 370 mid | 680 (est) | ~43% |
CFO conversion has improved markedly post-2022. FCF / Adj EBITDA in the 40-43% range is reasonable for a leveraged CPG (interest eats ~25% of EBITDA; capex ~24%; working capital + tax fill the rest). This is the genuine cash-generation engine.
Cash interest paid is the key drag: ~$360M/yr at current debt level. Each 50bp rise in blended cost of debt = ~$37M cash interest. Step 06 will model debt maturity stack.
Adversarial Research Sweep
| Probe | Finding | Status |
|---|---|---|
| Short-seller reports (Muddy Waters, Hindenburg, etc.) | None active on POST | Clean |
| SEC enforcement actions | None in 5 years | Clean |
| Restatements | None in 5 years | Clean |
| Auditor change | PricewaterhouseCoopers continuous; no recent change | Clean |
| Audit opinion | Unqualified | Clean |
| Material litigation reserves (10-K) | Standard product-liability + class-action routine; no concentrated quantified reserves | Routine |
| Bob Evans-related dairy class actions (legacy) | Settled / immaterial reserves | Closed |
| Cereal slack-fill class actions (industry-wide) | POST has been a defendant in routine slack-fill cases; outcomes immaterial | Routine |
| FTC / DOJ activity on acquisitions | 8th Avenue cleared HSR; Smucker pet-food cleared HSR; no antitrust overhangs | Clean |
| FCPA / sanctions issues | None identified | Clean |
| ISS / proxy advisor red flags | Some concerns historically on Vitale comp magnitude; standard say-on-pay passes | Routine |
| Workplace / labor disputes | Multi-employer pension exposure in legacy units; no major strikes | Routine |
| ESG controversies | No material; standard environmental compliance disclosures | Routine |
| Channel-stuffing or revenue-timing concerns | None identified; cereal & egg shipping cycles are short-cycle and visible quarterly | Clean |
| Acquired-intangibles "earnings quality" criticism | Cited by some commentators (POST adds back amortization in Adj EBITDA — true of all CPG acquirers) | Standard |
Net adversarial read: clean. No active short controversies, no material litigation overhang, no governance red flags beyond ordinary-course compensation magnitude. This is a positive screening signal — the bear case has to be argued on operating fundamentals (cereal decline, leverage, HPAI) rather than on "POST is hiding something."
Statement-Quality Adjustments
Three places where the "look-through" cash quality differs from reported:
Adj EBITDA add-backs $216M FY25 — most of this is M&A/integration related and should normalize down to $100-150M in a no-deal year. The reported $1,539M Adj EBITDA modestly overstates run-rate cash earnings power by maybe $50-75M for "true" steady state.
Amortization of intangibles in operating income (estimate ~$150-200M of D&A $524M) — non-cash; "look-through" operating margin is materially higher than the reported 9.8%.
Intangibles amortization vs cash tax shield — POST gets a cash tax shield from intangibles amortization that doesn't appear in book ETR. Cash taxes have been below book taxes (~$100M cash tax vs $102M book tax FY25 — roughly in line; the shield is largely worked through).
Evidence and Sources
- XBRL companyfacts FY2014–FY2025 — full income statement, balance sheet, cash flow [S2].
- FY25 10-K — accounting policies, goodwill/intangibles, debt detail, litigation footnote [S1].
- FY25 + Q2 FY26 press releases — Adj EBITDA reconciliation, segment commentary [S3][S4].
Assumption Register Updates
| ID | Update |
|---|---|
| A20 (new) | FY25 Adj EBITDA reconciling add-backs ~$216M, of which ~$100-150M is steady-state (M&A integration always present); Estimate; basis = decomposition; sensitivity Medium; tag [S3] |
| A21 (new) | FY25 FCF (CFO less capex) ~$628M; Estimate; basis = CFO $998M less capex ~$370M; sensitivity Medium; tag [S2] |
| A22 (new) | Effective tax rate ~23%; Fact (FY25 actual); sensitivity Low; tag [S2] |
| A23 (new) | Blended cost of debt ~4.8%; Estimate (interest $361M / avg LT debt $7.45B); sensitivity Medium; tag [S2] |
Tables and Calculations
FY25 Look-Through Cash Earnings Bridge
| Item | $M |
|---|---|
| Adj EBITDA (reported) | 1,539 |
| Less: M&A/integration normalize | ~−75 |
| Steady-state EBITDA | ~1,464 |
| Less: Cash interest | −360 |
| Less: Cash taxes | −100 |
| Less: Maintenance capex (est ~70% of total capex) | −260 |
| Steady-state equity FCF | ~744 |
| Add back: M&A capex (growth) | +110 |
| Reported FCF (CFO − Capex) | ~628 |
(Steady-state $744M / 54M diluted shares = ~$13.8/share; vs share price ~$104 = ~13% steady-state FCF yield — actually a credible number once you strip M&A capex and integration costs.)
Bridge: Reported FCF → Equity FCF
| $M | |
|---|---|
| FCF (CFO − capex) FY25 | ~628 |
| Less: Acquisitions in CFI | −920 |
| Net cash deployed (FCF − M&A) | −292 |
| Add: Net new debt issued | +500 (est) |
| Less: Buybacks | ~−710 |
| Less: Other financing/working cap | ~−100 |
| Net cash change | ~−602 |
| Starting cash FY24 | 787 |
| Ending cash FY25 | 177 |
| Reconciled change | −610 ✓ (roughly matches; rounding) |
Accounting Quality Scorecard
| Dimension | Grade | Notes |
|---|---|---|
| Revenue recognition | A | Straightforward CPG |
| Cost / margin reporting | B+ | Some categorization complexity in COGS (D&A blended) |
| Adj EBITDA add-backs | B | Reasonable, recurring in M&A-heavy years; transparent |
| Cash flow statement | A | Clean reconciliation |
| Balance sheet | B+ | Goodwill/intangibles high but typical for serial acquirer |
| Litigation disclosure | A | Standard CPG patterns; no surprises |
| Audit / governance | A | Unqualified, no auditor change, no restatements |
| Overall accounting quality | A− | Above-average for a leveraged serial-acquirer CPG |
Open Questions and Data Gaps
- Maintenance vs growth capex split — not separately disclosed; estimated 70/30 based on industry norms.
- Intangible amortization line not broken out separately in P&L — embedded in D&A.
- Cash tax detail (paid vs current) requires deeper 10-K read; using FY25 effective rate as proxy.
Next-Step Dependencies
- Step 05 (Quarterly Momentum) uses the segment-level quarterly profile.
- Step 06 (Balance Sheet & Dilution) deep-dives the $7.5B LT debt stack and shares.
- Step 09 (Returns on Capital) uses the look-through EBITDA + net capital base for ROIC.
Source Index
| Source Tag | Document or URL | Section / Page / Slide | Date | Notes |
|---|---|---|---|---|
| [S1] | POST FY2025 10-K (acc 0001530950-25-000260) | Item 7 + financial statements | 2025-11-21 | Summarized at POST_financials/sec_filings/10K_FY2025_summary.md |
| [S2] | XBRL companyfacts CIK 1530950 | All income statement, balance sheet, CF tags | 2026-05-28 | Cached at POST_financials/xbrl/companyfacts.json |
| [S3] | POST FY25 Q4 press release + reconciliation | Adj EBITDA reconciliation | 2025-11-21 | Source: postholdings.com |
| [S4] | POST Q2 FY26 press release | Latest period | 2026-05-07 | Source: postholdings.com |
Deeper Financial Analysis
The fundamental tier adds 9 additional research dimensions for $POST.