MDLZ
Mondelez International Inc
Price:  
71.23 
USD
Volume:  
5,827,797.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mondelez Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Mondelez International Inc (MDLZ) is 85.53 USD. This Mondelez valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.23 USD, the upside of Mondelez International Inc is %.

The range of the Intrinsic Value is 58.41 - 152.00 USD

71.23 USD
Stock Price
85.53 USD
Intrinsic Value
Intrinsic Value Details

Mondelez Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.41 - 152.00 85.53 20.1%
DCF (Growth 10y) 77.08 - 185.11 108.59 52.4%
DCF (EBITDA 5y) 59.11 - 79.39 68.55 -3.8%
DCF (EBITDA 10y) 76.66 - 105.18 89.69 25.9%
Fair Value 48.22 - 48.22 48.22 -32.31%
P/E 57.60 - 76.61 66.81 -6.2%
EV/EBITDA 49.90 - 65.79 59.91 -15.9%
EPV 24.99 - 37.15 31.07 -56.4%
DDM - Stable 31.01 - 91.42 61.21 -14.1%
DDM - Multi 55.10 - 120.72 75.06 5.4%

Mondelez Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 95,813.61
Beta 0.38
Outstanding shares (mil) 1,345.13
Enterprise Value (mil) 113,501.61
Market risk premium 4.60%
Cost of Equity 7.17%
Cost of Debt 4.31%
WACC 6.49%