As of 2025-01-25, the Intrinsic Value of Mondelez International Inc (MDLZ) is 93.19 USD. This Mondelez valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.42 USD, the upside of Mondelez International Inc is 62.30%.

The range of the Intrinsic Value is 60.96 - 183.52 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	60.96 - 183.52	93.19	62.3%
DCF (Growth 10y)	73.40 - 200.70	107.04	86.4%
DCF (EBITDA 5y)	42.89 - 50.95	45.61	-20.6%
DCF (EBITDA 10y)	56.71 - 68.62	61.24	6.7%
Fair Value	43.14 - 43.14	43.14	-24.86%
P/E	59.07 - 71.46	64.91	13.0%
EV/EBITDA	37.44 - 51.98	42.28	-26.4%
EPV	33.24 - 45.40	39.32	-31.5%
DDM - Stable	34.93 - 113.51	74.22	29.3%
DDM - Multi	58.14 - 138.51	80.95	41.0%