investorscraft@gmail.com

Intrinsic Value of The Kraft Heinz Company (KHC)

Previous Close$27.14
Intrinsic Value
Upside potential
Previous Close
$27.14

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

The Kraft Heinz Company operates as a global food and beverage leader, specializing in packaged consumer goods across categories such as condiments, sauces, cheese, dairy, meats, and ready-to-eat meals. Its revenue model is driven by brand equity, scale efficiencies, and a diversified product portfolio sold through retail, foodservice, and e-commerce channels. The company holds a strong presence in North America and select international markets, leveraging iconic brands like Heinz, Kraft, and Oscar Mayer to maintain pricing power and shelf space. Kraft Heinz competes in the highly consolidated consumer staples sector, where scale and distribution networks are critical. While facing pressure from private-label alternatives and shifting consumer preferences toward healthier options, the company has invested in innovation and cost optimization to defend its market share. Its strategic focus includes portfolio simplification, supply chain modernization, and targeted marketing to reinforce brand loyalty.

Revenue Profitability And Efficiency

Kraft Heinz reported $25.8 billion in revenue for the period, with net income of $2.7 billion, reflecting a 10.6% net margin. Operating cash flow stood at $4.2 billion, supported by disciplined cost management. Capital expenditures of $1.2 billion indicate ongoing investments in production efficiency and automation. The company’s scale allows it to maintain competitive margins despite inflationary pressures in raw materials and logistics.

Earnings Power And Capital Efficiency

Diluted EPS of $2.26 demonstrates steady earnings power, though the company faces margin headwinds from commodity cost volatility. Free cash flow generation remains robust at approximately $3.0 billion after capex, providing flexibility for debt reduction and shareholder returns. Kraft Heinz’s asset-light model and focus on working capital optimization contribute to capital efficiency, though leverage remains elevated.

Balance Sheet And Financial Health

The balance sheet shows $1.3 billion in cash against $19.9 billion in total debt, indicating a leveraged position. Debt reduction has been a priority, with EBITDA coverage improving gradually. Liquidity is adequate, supported by strong cash flow generation, but the high debt load limits near-term financial flexibility absent further deleveraging.

Growth Trends And Dividend Policy

Organic growth has been modest, with pricing actions offsetting volume declines in some categories. The company pays a $1.60 annual dividend per share, yielding approximately 4.5%, reflecting a commitment to returning capital. Reinvestment in innovation and emerging markets is expected to drive low-single-digit revenue growth over the medium term.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, Kraft Heinz is priced for stable but slow growth, with investors valuing its cash flow reliability and brand strength. Market expectations assume gradual margin expansion and debt reduction, though skepticism persists around its ability to reignite volume growth in a competitive landscape.

Strategic Advantages And Outlook

Kraft Heinz benefits from enduring brand equity, distribution scale, and cost discipline. The outlook hinges on successful portfolio innovation and efficiency gains to offset inflationary pressures. Strategic partnerships and digital commerce expansion could provide incremental growth, but execution risks remain in a challenging consumer environment.

Sources

Company 10-K, investor presentations

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