The Discounted Cash Flow (DCF) valuation of Kraft Heinz Co (KHC) is 32.93 USD. With the latest stock price at 26.50 USD, the upside of Kraft Heinz Co based on DCF is 24.2%.
Based on the latest price of 26.50 USD and our DCF valuation, Kraft Heinz Co (KHC) is a buy. Buying Kraft stocks now will result in a potential gain of 24.2%.
Range | Selected | |
WACC / Discount Rate | 4.5% - 5.5% | 5.0% |
Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
Fair Price | 23.41 - 49.03 | 32.93 |
Upside | -11.6% - 85.0% | 24.2% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 25,846 | 24,185 | 25,003 | 25,590 | 26,226 | 26,751 |
% Growth | 3% | -6% | 3% | 2% | 2% | 2% |
Cost of goods sold | (16,870) | (15,470) | (15,674) | (15,720) | (15,789) | (15,783) |
% of Revenue | 65% | 64% | 63% | 61% | 60% | 59% |
Selling, G&A expenses | (3,597) | (3,366) | (3,480) | (3,561) | (3,650) | (3,723) |
% of Revenue | 14% | 14% | 14% | 14% | 14% | 14% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (4,523) | (4,232) | (4,376) | (4,478) | (4,590) | (4,681) |
% of Revenue | 17% | 17% | 17% | 17% | 17% | 17% |
Tax expense | 1,890 | (302) | (398) | (494) | (593) | (692) |
Tax rate | 221% | 27% | 27% | 27% | 27% | 27% |
Net profit | 2,746 | 815 | 1,076 | 1,336 | 1,604 | 1,871 |
% Margin | 11% | 3% | 4% | 5% | 6% | 7% |