investorscraft@gmail.com

Intrinsic ValueKellogg Company (K.SW)

Previous CloseCHF58.79
Intrinsic Value
Upside potential
Previous Close
CHF58.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kellogg Company operates as a global leader in the packaged foods industry, specializing in snacks and convenience foods. The company's diversified product portfolio includes well-known brands such as Kellogg's cereals, Pringles, Cheez-It, and Eggo, catering to various consumer preferences across breakfast, snacking, and plant-based categories. Its revenue model relies on direct sales to retailers and distributors, supported by a strong brand equity that ensures shelf space and pricing power. Kellogg maintains a competitive edge through innovation, strategic acquisitions, and a focus on health-conscious trends, positioning itself as a resilient player in the consumer defensive sector. The company's global footprint, spanning North America, Europe, Latin America, and Asia, mitigates regional risks while capitalizing on emerging market growth. Its market position is reinforced by decades of consumer trust and operational scale, allowing efficient production and distribution.

Revenue Profitability And Efficiency

In FY 2023, Kellogg reported revenue of $13.12 billion, with net income of $951 million, reflecting a net margin of approximately 7.2%. Operating cash flow stood at $1.65 billion, demonstrating robust cash generation capabilities. Capital expenditures of $677 million indicate ongoing investments in production and innovation. The company's ability to convert revenue into cash underscores its operational efficiency despite inflationary pressures.

Earnings Power And Capital Efficiency

Diluted EPS of $2.76 highlights Kellogg's earnings stability, supported by its diversified brand portfolio. The company's capital efficiency is evident in its disciplined capex allocation, prioritizing high-return projects. With a beta of 0.36, Kellogg exhibits lower volatility compared to the broader market, appealing to risk-averse investors seeking steady returns.

Balance Sheet And Financial Health

Kellogg's balance sheet shows $274 million in cash and equivalents against total debt of $6.53 billion, indicating a leveraged but manageable position. The company's strong cash flow generation provides flexibility to service debt and fund dividends. Its conservative leverage profile aligns with industry peers, ensuring financial resilience.

Growth Trends And Dividend Policy

Kellogg's growth is driven by premiumization and expansion into healthier snack categories. The company paid a dividend of $5.37 per share in FY 2023, reflecting a commitment to shareholder returns. While organic growth remains modest, strategic brand investments and geographic diversification support long-term revenue stability.

Valuation And Market Expectations

With a market cap of $20.1 billion, Kellogg trades at a valuation reflective of its defensive characteristics and steady cash flows. Investors likely price in moderate growth expectations, balanced by the company's reliable dividend yield and low-beta profile.

Strategic Advantages And Outlook

Kellogg's enduring brand strength, global distribution network, and focus on innovation position it well for sustained performance. The company's outlook remains stable, supported by demand for convenient, trusted food products. Challenges include input cost volatility, but Kellogg's pricing power and cost management mitigate risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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