As of 2024-07-27, the Intrinsic Value of Kellogg Co (K) is 65.68 USD. This Kellogg valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.47 USD, the upside of Kellogg Co is %.

The range of the Intrinsic Value is 51.15 - 88.96 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	51.15 - 88.96	65.68	14.3%
DCF (Growth 10y)	62.20 - 102.88	77.90	35.5%
DCF (EBITDA 5y)	52.51 - 61.81	55.60	-3.2%
DCF (EBITDA 10y)	62.30 - 75.71	67.42	17.3%
Fair Value	13.46 - 13.46	13.46	-76.59%
P/E	47.34 - 59.20	53.31	-7.2%
EV/EBITDA	46.50 - 105.95	74.10	28.9%
EPV	35.23 - 48.43	41.83	-27.2%
DDM - Stable	25.74 - 52.06	38.90	-32.3%
DDM - Multi	45.73 - 69.62	55.03	-4.3%