As of 2024-12-12, the Intrinsic Value of Mondelez International Inc (MDLZ) is
90.45 USD. This Mondelez valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.12 USD, the upside of Mondelez International Inc is
43.30%.
The range of the Intrinsic Value is 60.60 - 167.79 USD
90.45 USD
Intrinsic Value
Mondelez Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.60 - 167.79 |
90.45 |
43.3% |
| DCF (Growth 10y) |
72.97 - 183.57 |
103.90 |
64.6% |
| DCF (EBITDA 5y) |
44.52 - 54.82 |
47.44 |
-24.8% |
| DCF (EBITDA 10y) |
58.19 - 71.95 |
62.74 |
-0.6% |
| Fair Value |
43.14 - 43.14 |
43.14 |
-31.65% |
| P/E |
65.12 - 77.28 |
71.81 |
13.8% |
| EV/EBITDA |
39.45 - 59.79 |
47.18 |
-25.2% |
| EPV |
33.05 - 43.54 |
38.30 |
-39.3% |
| DDM - Stable |
35.08 - 106.24 |
70.66 |
11.9% |
| DDM - Multi |
58.38 - 129.55 |
79.62 |
26.1% |
Mondelez Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
84,403.43 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
1,337.19 |
| Enterprise Value (mil) |
102,690.43 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.06% |
| Cost of Debt |
4.28% |
| WACC |
5.51% |