investorscraft@gmail.com

Intrinsic ValueThe Kraft Heinz Company (KHNZ.DE)

Previous Close19.53
Intrinsic Value
Upside potential
Previous Close
19.53

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 leader in the packaged foods industry, specializing in condiments, sauces, cheese, dairy, meats, and beverages. Its diversified product portfolio includes iconic brands such as Heinz ketchup, Kraft macaroni and cheese, and Philadelphia cream cheese, catering to both retail and foodservice channels. The company leverages a hybrid distribution model, combining direct sales with third-party brokers and e-commerce platforms, ensuring broad market penetration across grocery, convenience, and mass retail sectors. Kraft Heinz maintains a strong competitive position through economies of scale, brand loyalty, and strategic pricing power, though it faces pressure from private-label competitors and shifting consumer preferences toward healthier options. Its focus on cost efficiency and innovation in product development helps sustain its market share in the highly competitive consumer defensive sector.

Revenue Profitability And Efficiency

Kraft Heinz reported revenue of €25.85 billion for the fiscal year, with net income reaching €2.74 billion, reflecting a disciplined cost structure and pricing strategy. The company generated €4.18 billion in operating cash flow, demonstrating robust cash conversion capabilities. Capital expenditures of €1.16 billion indicate ongoing investments in operational efficiency and product innovation, supporting long-term margin stability.

Earnings Power And Capital Efficiency

Diluted EPS stood at €2.26, underscoring the company’s ability to translate top-line performance into shareholder returns. Kraft Heinz maintains moderate capital efficiency, balancing reinvestment needs with debt servicing obligations. Its stable cash flow generation supports both growth initiatives and dividend commitments, though leverage remains a consideration given its €19.87 billion total debt.

Balance Sheet And Financial Health

The company holds €1.33 billion in cash and equivalents, providing liquidity for near-term obligations. However, its total debt of €19.87 billion results in a leveraged balance sheet, requiring careful management of refinancing risks. Kraft Heinz’s financial health is supported by consistent cash flows, but its debt-to-equity ratio warrants monitoring amid rising interest rate environments.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by pricing adjustments and selective category expansion. The company offers a reliable dividend, with a payout of €1.46 per share, appealing to income-focused investors. While organic growth remains modest, Kraft Heinz is exploring premium and health-focused segments to align with evolving consumer trends.

Valuation And Market Expectations

With a market capitalization of €27.37 billion and a beta of 0.27, Kraft Heinz is viewed as a low-volatility defensive stock. Current valuation multiples reflect expectations of stable earnings, though investor sentiment may be tempered by slower growth prospects compared to peers in the packaged foods sector.

Strategic Advantages And Outlook

Kraft Heinz benefits from strong brand equity, operational scale, and a diversified product mix, positioning it well for sustained profitability. The company’s focus on cost optimization and strategic acquisitions could drive incremental growth. However, challenges include inflationary pressures and competitive intensity, requiring continued innovation and efficiency improvements to maintain its market position.

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