investorscraft@gmail.com

Intrinsic ValueMondelez International, Inc. (KTF.DE)

Previous Close48.88
Intrinsic Value
Upside potential
Previous Close
48.88

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

Mondelez International operates as a global leader in the snack food and beverage industry, with a diversified portfolio spanning biscuits, chocolate, gum, candy, beverages, and cheese. The company's revenue model is driven by brand strength, extensive distribution networks, and a presence in approximately 165 countries. Its well-known brands, such as Oreo, Cadbury, and Milka, command significant consumer loyalty, allowing Mondelez to maintain premium pricing and market share in both developed and emerging markets. The company strategically segments its operations across Latin America, AMEA, Europe, and North America, tailoring products to regional tastes while leveraging economies of scale. Mondelez holds a dominant position in the global confectionery and snack market, competing with peers like Nestlé and Hershey. Its focus on innovation, sustainability, and cost efficiency reinforces its competitive edge, making it a resilient player in the consumer defensive sector.

Revenue Profitability And Efficiency

Mondelez reported revenue of €36.4 billion, with net income of €4.6 billion, reflecting a solid margin profile. The company's operating cash flow of €4.9 billion underscores its ability to convert sales into cash efficiently. Capital expenditures of €1.4 billion indicate disciplined reinvestment in production and distribution capabilities, supporting long-term growth without compromising profitability.

Earnings Power And Capital Efficiency

Diluted EPS of €3.42 highlights Mondelez's earnings strength, supported by high-margin product categories and operational efficiency. The company's capital allocation prioritizes brand investment and geographic expansion, ensuring sustainable returns. A beta of 0.51 suggests lower volatility relative to the market, appealing to risk-averse investors seeking stable earnings growth.

Balance Sheet And Financial Health

Mondelez maintains a robust balance sheet with €1.4 billion in cash and equivalents, though total debt stands at €18.4 billion. The debt level is manageable given strong cash flows and the defensive nature of its industry. The company's financial health is further supported by consistent profitability and a diversified revenue base.

Growth Trends And Dividend Policy

Mondelez has demonstrated steady growth through organic expansion and strategic acquisitions. A dividend per share of €1.76 reflects a commitment to returning capital to shareholders, supported by reliable cash flows. The company's focus on emerging markets and premium product innovation positions it for sustained growth in the long term.

Valuation And Market Expectations

With a market cap of €75.3 billion, Mondelez trades at a premium, reflecting its strong brand equity and defensive characteristics. Investors likely expect continued margin expansion and geographic growth, pricing in the company's ability to navigate inflationary pressures and shifting consumer preferences.

Strategic Advantages And Outlook

Mondelez's strategic advantages include its global brand portfolio, distribution scale, and focus on high-growth categories. The outlook remains positive, with opportunities in emerging markets and premiumization trends offsetting potential risks from input cost volatility. The company's disciplined cost management and innovation pipeline should drive sustained shareholder value.

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