investorscraft@gmail.com

Intrinsic ValueKellanova (0R1R.L)

Previous Close£83.47
Intrinsic Value
Upside potential
Previous Close
£83.47

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

Kellogg Company is a global leader in the packaged foods industry, specializing in snacks and convenience foods. The company operates across four key regions—North America, Europe, Latin America, and Asia Middle East Africa—offering a diverse portfolio including crackers, cereals, frozen waffles, and plant-based foods under well-established brands like Kellogg's, Pringles, Cheez-It, and Morningstar Farms. Its revenue model relies on direct sales to retailers and distributors, supported by a robust supply chain and strong brand equity. Kellogg holds a competitive position in the consumer defensive sector, leveraging innovation and strategic acquisitions to expand its market share. The company’s focus on health-conscious and convenience-driven products aligns with evolving consumer preferences, reinforcing its resilience in a competitive landscape. With a century-old heritage, Kellogg maintains a stable market presence, though it faces challenges from private-label competition and shifting dietary trends.

Revenue Profitability And Efficiency

Kellogg reported revenue of $12.75 billion for the fiscal year, with net income of $1.34 billion, reflecting a disciplined cost structure and pricing power. Diluted EPS stood at $3.88, supported by operational efficiency. Operating cash flow of $1.76 billion underscores the company’s ability to convert sales into cash, though capital expenditures were not disclosed, limiting a full assessment of reinvestment activity.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 10.5%. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue. However, the absence of disclosed capital expenditures makes it difficult to evaluate returns on invested capital or asset turnover ratios comprehensively.

Balance Sheet And Financial Health

Kellogg maintains a balanced financial position, with $694 million in cash and equivalents against total debt of $6.34 billion. The debt level is manageable given its cash flow generation, but investors should monitor leverage ratios. The lack of detailed working capital metrics limits a deeper liquidity analysis.

Growth Trends And Dividend Policy

Revenue growth trends are stable, supported by brand strength and geographic diversification. The company pays a dividend of $2.27 per share, indicating a commitment to shareholder returns. However, long-term growth may hinge on innovation and adapting to health-focused consumer trends, particularly in plant-based and organic segments.

Valuation And Market Expectations

With a market capitalization of $28.57 billion and a beta of 0.31, Kellogg is perceived as a low-volatility defensive stock. The valuation reflects steady cash flows and dividend reliability, though premium pricing for its sector may limit upside absent significant growth catalysts.

Strategic Advantages And Outlook

Kellogg’s strategic advantages include a diversified brand portfolio, global distribution, and strong retailer relationships. The outlook remains stable, with opportunities in health-centric innovation and emerging markets. Risks include commodity price volatility and competitive pressures, but the company’s scale and brand loyalty provide a resilient foundation.

Sources

Company filings, market data

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