investorscraft@gmail.com

Intrinsic Value of Mondelez International, Inc. (MDLZ)

Previous Close$68.99
Intrinsic Value
Upside potential
Previous Close
$68.99

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 industry, specializing in biscuits, chocolates, gum, and candy. The company generates revenue through a diversified portfolio of iconic brands such as Oreo, Cadbury, and Toblerone, sold across retail, e-commerce, and foodservice channels. Its business model relies on premium pricing, cost-efficient manufacturing, and extensive distribution networks, ensuring strong margins and market penetration in both developed and emerging markets. Mondelez holds a dominant position in key categories, leveraging scale advantages and brand equity to outperform competitors. The company strategically focuses on high-growth segments, including health-conscious and premium snacks, while maintaining a robust presence in traditional categories. Its global footprint, with significant exposure to emerging markets, provides resilience against regional economic fluctuations. Mondelez’s market positioning is reinforced by continuous innovation, strategic acquisitions, and a disciplined approach to brand investment, ensuring long-term relevance in a competitive industry.

Revenue Profitability And Efficiency

Mondelez reported revenue of $36.4 billion for FY 2024, with net income of $4.6 billion, reflecting a net margin of approximately 12.6%. The company’s operating cash flow stood at $4.9 billion, demonstrating strong cash generation capabilities. Capital expenditures of $1.4 billion indicate disciplined reinvestment in production efficiency and capacity expansion, supporting sustained profitability.

Earnings Power And Capital Efficiency

Diluted EPS of $3.42 underscores Mondelez’s earnings strength, driven by pricing power and cost optimization. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports shareholder returns and strategic investments. A focus on high-margin products and operational leverage enhances return on invested capital.

Balance Sheet And Financial Health

Mondelez maintains a solid balance sheet with $1.4 billion in cash and equivalents, though total debt of $18.4 billion reflects leverage used for growth initiatives. The company’s strong cash flow generation provides ample coverage for debt servicing and dividends, ensuring financial flexibility. Prudent liquidity management supports its investment-grade credit rating.

Growth Trends And Dividend Policy

Revenue growth is supported by pricing strategies and emerging market expansion, while volume trends remain stable. Mondelez has a consistent dividend policy, with a $1.75 per share payout, reflecting a commitment to returning capital to shareholders. Share repurchases further complement its capital allocation strategy.

Valuation And Market Expectations

The market values Mondelez for its defensive qualities, stable cash flows, and brand strength. Trading multiples reflect expectations of mid-single-digit revenue growth and margin expansion, supported by cost savings and premiumization efforts. Investor sentiment remains positive given its resilient business model.

Strategic Advantages And Outlook

Mondelez benefits from a globally diversified brand portfolio, pricing power, and operational scale. The company is well-positioned to navigate inflationary pressures and shifting consumer preferences. Strategic priorities include innovation, digital transformation, and sustainability initiatives, which should drive long-term growth and margin improvement.

Sources

Company filings (10-K), investor presentations, 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