investorscraft@gmail.com

Intrinsic ValueKimberly-Clark Corporation (0JQZ.L)

Previous Close£99.21
Intrinsic Value
Upside potential
Previous Close
£99.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kimberly-Clark Corporation operates as a global leader in the household and personal care industry, specializing in essential hygiene and health products. The company's revenue model is anchored in its three core segments: Personal Care, Consumer Tissue, and K-C Professional, which cater to both retail consumers and institutional clients. Its diversified portfolio includes iconic brands like Huggies, Kleenex, and Scott, ensuring broad market penetration and brand loyalty. Kimberly-Clark maintains a competitive edge through innovation, sustainability initiatives, and strategic pricing, positioning itself as a resilient player in the consumer defensive sector. The company's global footprint and omnichannel distribution—spanning supermarkets, e-commerce, and institutional sales—reinforce its market leadership. With a focus on cost efficiency and premium product differentiation, Kimberly-Clark balances volume-driven growth with margin resilience, particularly in emerging markets where demand for hygiene products is rising. Its B2B segment (K-C Professional) further diversifies revenue streams by serving commercial and industrial clients, mitigating cyclical risks inherent in consumer markets.

Revenue Profitability And Efficiency

Kimberly-Clark reported $20.1 billion in revenue for FY 2024, with net income of $2.5 billion, reflecting a steady margin profile. The company's operating cash flow of $3.2 billion underscores robust operational efficiency, though capital expenditures of $721 million indicate ongoing investments in capacity and innovation. Diluted EPS of $7.55 highlights disciplined cost management and shareholder value creation.

Earnings Power And Capital Efficiency

The company's earnings power is supported by stable demand for essential products, with a beta of 0.372 indicating low volatility relative to the market. Kimberly-Clark's capital efficiency is evident in its ability to generate consistent cash flows, enabling debt servicing and reinvestment while maintaining a dividend payout of $4.92 per share.

Balance Sheet And Financial Health

Kimberly-Clark holds $1.2 billion in cash and equivalents against $7.9 billion in total debt, reflecting a manageable leverage ratio. The balance sheet remains solid, with liquidity sufficient to fund operations and growth initiatives, though debt levels warrant monitoring given interest rate environments.

Growth Trends And Dividend Policy

Growth is driven by product innovation and geographic expansion, particularly in emerging markets. The company's dividend policy remains attractive, with a yield supported by stable cash flows, though payout ratios are balanced against reinvestment needs.

Valuation And Market Expectations

With a market cap of $46.8 billion, Kimberly-Clark trades at a premium reflective of its defensive positioning and brand strength. Market expectations align with moderate growth, leveraging pricing power and cost efficiencies to offset inflationary pressures.

Strategic Advantages And Outlook

Kimberly-Clark's strategic advantages include its global brand equity, diversified revenue streams, and focus on sustainability. The outlook remains stable, with long-term growth tied to demographic trends and hygiene awareness, though competitive pressures and input cost volatility pose risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount