investorscraft@gmail.com

Intrinsic ValueMondelez International, Inc. (0R0G.L)

Previous Close£58.23
Intrinsic Value
Upside potential
Previous Close
£58.23

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

Mondelez International operates as a global leader in the snack food and beverage industry, specializing in biscuits, chocolates, gums, candies, and powdered beverages. The company’s diversified brand portfolio, including iconic names like Oreo, Cadbury, and Toblerone, positions it as a dominant player in the confectionery and snack market. Its revenue model relies on a mix of direct store delivery, third-party distributors, and e-commerce channels, ensuring broad accessibility across supermarkets, convenience stores, and online platforms. Mondelez maintains a strong competitive edge through brand loyalty, extensive distribution networks, and continuous innovation in product offerings. The company’s focus on premium and emerging markets further strengthens its market position, balancing mature regions like North America and Europe with high-growth areas in Latin America and Asia. This strategic geographic diversification mitigates regional economic risks while capitalizing on global snacking trends.

Revenue Profitability And Efficiency

Mondelez reported revenue of $36.4 billion in the latest fiscal year, with net income reaching $4.6 billion, reflecting a robust operating margin. The company’s operating cash flow stood at $4.9 billion, supported by disciplined cost management and efficient working capital utilization. Capital expenditures of $1.4 billion indicate ongoing investments in production and distribution capabilities to sustain growth.

Earnings Power And Capital Efficiency

Diluted EPS of $3.42 underscores Mondelez’s earnings strength, driven by pricing power and volume growth in key categories. The company’s capital efficiency is evident in its ability to generate substantial cash flows while maintaining a balanced reinvestment strategy, ensuring long-term shareholder value creation.

Balance Sheet And Financial Health

Mondelez holds $1.4 billion in cash and equivalents against total debt of $18.4 billion, reflecting a manageable leverage profile. The company’s strong cash flow generation supports its debt obligations while enabling strategic investments and shareholder returns.

Growth Trends And Dividend Policy

Mondelez has demonstrated consistent growth in emerging markets, complemented by stable performance in developed regions. The company’s dividend policy, with a payout of $1.835 per share, aligns with its commitment to returning capital to shareholders while retaining flexibility for growth initiatives.

Valuation And Market Expectations

With a market capitalization of $85.8 billion and a beta of 0.51, Mondelez is perceived as a stable investment in the consumer defensive sector. The company’s valuation reflects its strong brand equity, predictable earnings, and resilience in economic downturns.

Strategic Advantages And Outlook

Mondelez’s strategic advantages include its global brand portfolio, diversified revenue streams, and efficient supply chain. The outlook remains positive, supported by innovation, expansion in high-growth markets, and a focus on sustainability, positioning the company for sustained long-term growth.

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