investorscraft@gmail.com

Intrinsic ValueKimberly-Clark Corporation (KMY.DE)

Previous Close83.51
Intrinsic Value
Upside potential
Previous Close
83.51

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

Kimberly-Clark Corporation is a global leader in the household and personal care industry, operating through three core segments: Personal Care, Consumer Tissue, and K-C Professional. The company’s revenue model is anchored in essential, non-discretionary products such as diapers, feminine hygiene items, tissues, and professional cleaning supplies, sold under well-established brands like Huggies, Kleenex, and Scott. Its diversified portfolio caters to both retail consumers and institutional clients, ensuring stable demand across economic cycles. Kimberly-Clark holds a dominant position in key markets, leveraging brand loyalty, extensive distribution networks, and innovation in sustainable product development. The company competes with multinational peers like Procter & Gamble and Unilever but maintains a strong foothold in niche categories such as incontinence care and professional wipers. Its direct-to-retail and e-commerce channels further bolster its market resilience, while cost optimization and pricing power support margins in a competitive landscape.

Revenue Profitability And Efficiency

Kimberly-Clark reported revenue of €20.06 billion for the fiscal year, with net income of €2.55 billion, reflecting a disciplined approach to cost management and pricing strategies. The company’s diluted EPS of €7.55 underscores its profitability, while operating cash flow of €3.23 billion highlights efficient working capital utilization. Capital expenditures of €721 million indicate a balanced reinvestment strategy to sustain growth and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income and robust operating cash flow, which supports shareholder returns and debt servicing. With a beta of 0.37, Kimberly-Clark demonstrates lower volatility compared to the broader market, appealing to risk-averse investors. Its capital efficiency is further reflected in its ability to generate substantial cash flow relative to its debt levels.

Balance Sheet And Financial Health

Kimberly-Clark maintains a solid balance sheet with €1.02 billion in cash and equivalents and total debt of €7.57 billion. The company’s financial health is supported by its strong cash flow generation, which provides flexibility for debt management and strategic investments. Its leverage appears manageable given its stable revenue streams and profitability.

Growth Trends And Dividend Policy

The company has shown steady growth in its core markets, driven by brand strength and product innovation. Kimberly-Clark’s dividend policy is shareholder-friendly, with a dividend per share of €4.77, reflecting its commitment to returning capital. Future growth may hinge on expanding in emerging markets and sustainability-focused product lines.

Valuation And Market Expectations

With a market capitalization of €40.75 billion, Kimberly-Clark trades at a premium reflective of its defensive sector positioning and reliable cash flows. Investors likely value its low beta and consistent dividend payouts, though growth expectations remain modest given the mature nature of its markets.

Strategic Advantages And Outlook

Kimberly-Clark’s strategic advantages include its strong brand portfolio, global distribution network, and focus on sustainability. The outlook remains stable, with opportunities in emerging markets and product innovation offsetting potential headwinds like input cost inflation. The company’s ability to adapt to consumer trends and maintain pricing power will be critical to sustaining long-term growth.

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