As of 2024-12-12, the Intrinsic Value of Kraft Heinz Co (KHC) is 46.60 USD. This Kraft valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.29 USD, the upside of Kraft Heinz Co is 48.90%.

The range of the Intrinsic Value is 32.73 - 72.78 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.73 - 72.78	46.60	48.9%
DCF (Growth 10y)	37.19 - 77.90	51.34	64.1%
DCF (EBITDA 5y)	27.10 - 35.97	30.64	-2.1%
DCF (EBITDA 10y)	32.67 - 44.76	37.70	20.5%
Fair Value	28.33 - 28.33	28.33	-9.48%
P/E	25.86 - 47.76	37.83	20.9%
EV/EBITDA	30.02 - 41.61	33.63	7.5%
EPV	34.78 - 57.58	46.18	47.6%
DDM - Stable	9.93 - 26.08	18.01	-42.4%
DDM - Multi	28.19 - 53.07	36.39	16.3%