investorscraft@gmail.com

Intrinsic ValueKenvue Inc. (KVUE)

Previous Close$17.42
Intrinsic Value
Upside potential
Previous Close
$17.42

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

Kenvue Inc. operates as a leading consumer health company, specializing in over-the-counter (OTC) medications, skincare, and personal care products. The company serves a global market with well-known brands that cater to everyday health and wellness needs. Its revenue model is driven by brand loyalty, innovation in product formulations, and strategic distribution across retail and e-commerce channels, positioning it competitively in the fast-moving consumer goods (FMCG) sector. Kenvue leverages its heritage and scientific expertise to maintain a strong foothold in the consumer health industry, competing with both pharmaceutical giants and niche wellness brands. The company’s diversified portfolio mitigates risks associated with single-product dependence, while its focus on premiumization and digital engagement enhances market penetration. Kenvue’s market position is reinforced by its ability to adapt to evolving consumer preferences, such as demand for natural ingredients and sustainable packaging, ensuring relevance in a dynamic industry landscape.

Revenue Profitability And Efficiency

Kenvue reported revenue of $15.46 billion for FY 2024, with net income of $1.03 billion, reflecting a net margin of approximately 6.7%. The company generated $1.77 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $434 million, indicating disciplined reinvestment in operations and growth initiatives. These metrics suggest a balanced approach to profitability and capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.54, supported by stable earnings power despite macroeconomic pressures. The company’s ability to maintain profitability amid rising input costs highlights its pricing power and cost management. With $1.07 billion in cash and equivalents, Kenvue retains liquidity for strategic investments, though its total debt of $8.72 billion warrants monitoring for leverage-related risks.

Balance Sheet And Financial Health

Kenvue’s balance sheet shows $1.07 billion in cash against $8.72 billion in total debt, indicating a leveraged but manageable position. The company’s operating cash flow coverage of debt obligations appears adequate, but sustained free cash flow generation will be critical to maintaining financial flexibility. Shareholders’ equity remains robust, supporting long-term solvency.

Growth Trends And Dividend Policy

Kenvue’s growth is anchored in brand innovation and geographic expansion, with a dividend payout of $0.81 per share, reflecting a commitment to returning capital to shareholders. The dividend policy aligns with the company’s stable cash flow generation, though future increases may depend on earnings growth and debt reduction progress.

Valuation And Market Expectations

The market values Kenvue based on its strong brand portfolio and steady cash flows, though elevated debt levels may weigh on valuation multiples. Investors likely anticipate mid-single-digit revenue growth, with margins stabilizing as cost pressures ease. The stock’s performance will hinge on execution in key markets and debt management.

Strategic Advantages And Outlook

Kenvue’s strategic advantages include its trusted brands, global distribution network, and R&D capabilities in consumer health. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and digital channels. However, macroeconomic volatility and competitive pressures could pose challenges. The company’s ability to innovate and optimize costs will be pivotal in sustaining long-term value creation.

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