investorscraft@gmail.com

Intrinsic ValueKellanova (KEL.DE)

Previous Close71.42
Intrinsic Value
Upside potential
Previous Close
71.42

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 operates as a global leader in the packaged foods industry, specializing in snacks and convenience foods. Its diversified product portfolio includes well-known brands like Kellogg's, Pringles, Cheez-It, and Eggo, spanning categories such as cereals, crackers, frozen foods, and plant-based alternatives. The company generates revenue through direct sales to retailers and distributors across four key regions: North America, Europe, Latin America, and Asia Middle East Africa. Kellogg maintains a strong market position due to its extensive brand equity, broad distribution network, and innovation in health-focused and convenience-driven products. The company competes in the consumer defensive sector, where brand loyalty and scale provide resilience against economic cycles. Its strategic focus on snacking and emerging markets aligns with shifting consumer preferences toward on-the-go and better-for-you options. Kellogg's diversified geographic footprint mitigates regional risks while allowing it to capitalize on growth opportunities in developing economies.

Revenue Profitability And Efficiency

Kellogg reported revenue of EUR 12.75 billion for the fiscal year, with net income of EUR 1.34 billion, reflecting a net margin of approximately 10.5%. The company's operating cash flow stood at EUR 1.76 billion, supported by disciplined cost management. Capital expenditures of EUR 628 million indicate ongoing investments in production and innovation, though free cash flow remains robust, underpinning financial flexibility.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 3.87 demonstrates Kellogg's ability to convert revenue into shareholder returns. The company's capital efficiency is evident in its stable operating cash flow generation, which funds dividends and debt reduction. Its moderate beta of 0.309 suggests lower volatility relative to the market, aligning with its defensive sector positioning.

Balance Sheet And Financial Health

Kellogg's balance sheet shows EUR 694 million in cash and equivalents against total debt of EUR 6.34 billion, indicating a manageable leverage profile. The company's liquidity position is sufficient to meet near-term obligations, while its long-term debt reflects strategic investments in growth and operational capabilities.

Growth Trends And Dividend Policy

Kellogg has maintained a consistent dividend policy, with a dividend per share of EUR 2.20, appealing to income-focused investors. Growth trends are supported by innovation in snacking and plant-based categories, though revenue growth may face headwinds from inflationary pressures and competitive dynamics in mature markets.

Valuation And Market Expectations

With a market capitalization of EUR 25.15 billion, Kellogg trades at a valuation reflective of its stable cash flows and defensive characteristics. Investors likely price in modest growth expectations, balanced by the company's strong brand portfolio and geographic diversification.

Strategic Advantages And Outlook

Kellogg's strategic advantages include its iconic brands, global scale, and adaptability to consumer trends. The outlook remains stable, with opportunities in health-focused innovation and emerging markets offsetting challenges in cost inflation and competitive intensity. The company's focus on operational efficiency and portfolio diversification positions it for sustained performance.

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