K
Kellogg Co
Price:  
61.04 
USD
Volume:  
1,689,062.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kellogg Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Kellogg Co (K) is 78.26 USD. This Kellogg valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.04 USD, the upside of Kellogg Co is %.

The range of the Intrinsic Value is 52.79 - 138.89 USD

61.04 USD
Stock Price
78.26 USD
Intrinsic Value
Intrinsic Value Details

Kellogg Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.79 - 138.89 78.26 28.2%
DCF (Growth 10y) 62.80 - 149.56 88.64 45.2%
DCF (EBITDA 5y) 50.55 - 59.21 55.64 -8.8%
DCF (EBITDA 10y) 59.77 - 72.90 66.82 9.5%
Fair Value 13.46 - 13.46 13.46 -77.96%
P/E 42.90 - 55.43 48.98 -19.8%
EV/EBITDA 39.91 - 101.40 72.77 19.2%
EPV 33.37 - 47.23 40.30 -34.0%
DDM - Stable 26.55 - 74.57 50.56 -17.2%
DDM - Multi 46.28 - 93.97 61.30 0.4%

Kellogg Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,868.36
Beta 0.25
Outstanding shares (mil) 341.88
Enterprise Value (mil) 26,560.36
Market risk premium 4.60%
Cost of Equity 7.17%
Cost of Debt 4.34%
WACC 6.33%