As of 2024-12-14, the Intrinsic Value of Kellogg Co (K) is
84.53 USD. This Kellogg valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.56 USD, the upside of Kellogg Co is
4.90%.
The range of the Intrinsic Value is 49.07 - 227.66 USD
84.53 USD
Intrinsic Value
Kellogg Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.07 - 227.66 |
84.53 |
4.9% |
| DCF (Growth 10y) |
52.79 - 220.32 |
86.20 |
7.0% |
| DCF (EBITDA 5y) |
29.60 - 38.76 |
33.18 |
-58.8% |
| DCF (EBITDA 10y) |
36.58 - 47.81 |
41.14 |
-48.9% |
| Fair Value |
14.58 - 14.58 |
14.58 |
-81.90% |
| P/E |
45.60 - 72.31 |
56.94 |
-29.3% |
| EV/EBITDA |
39.80 - 100.21 |
65.41 |
-18.8% |
| EPV |
41.03 - 54.36 |
47.69 |
-40.8% |
| DDM - Stable |
42.21 - 179.15 |
110.68 |
37.4% |
| DDM - Multi |
39.16 - 119.63 |
57.89 |
-28.1% |
Kellogg Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,769.03 |
| Beta |
-0.12 |
| Outstanding shares (mil) |
344.70 |
| Enterprise Value (mil) |
33,053.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.15% |
| Cost of Debt |
4.28% |
| WACC |
5.65% |