Intrinsic value of Kraft Heinz - KHC

Previous Close

$51.99

  Intrinsic Value

$78.78

stock screener

  Rating & Target

str. buy

+52%

Previous close

$51.99

 
Intrinsic value

$78.78

 
Up/down potential

+52%

 
Rating

str. buy

We calculate the intrinsic value of KHC stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 63.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  26,757
  27,372
  28,076
  28,865
  29,740
  30,701
  31,746
  32,878
  34,097
  35,406
  36,806
  38,299
  39,890
  41,580
  43,374
  45,275
  47,287
  49,415
  51,663
  54,036
  56,541
  59,183
  61,967
  64,901
  67,990
  71,243
  74,667
  78,271
  82,061
  86,048
Variable operating expenses, $m
  20,341
  20,569
  20,829
  21,122
  21,446
  21,802
  22,189
  22,608
  23,060
  23,545
  13,636
  14,190
  14,779
  15,405
  16,070
  16,774
  17,520
  18,308
  19,141
  20,020
  20,948
  21,927
  22,959
  24,045
  25,190
  26,395
  27,664
  28,999
  30,403
  31,881
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  20,341
  20,569
  20,829
  21,122
  21,446
  21,802
  22,189
  22,608
  23,060
  23,545
  13,636
  14,190
  14,779
  15,405
  16,070
  16,774
  17,520
  18,308
  19,141
  20,020
  20,948
  21,927
  22,959
  24,045
  25,190
  26,395
  27,664
  28,999
  30,403
  31,881
Operating income, $m
  6,416
  6,803
  7,246
  7,743
  8,294
  8,899
  9,557
  10,269
  11,037
  11,861
  23,169
  24,110
  25,111
  26,175
  27,304
  28,501
  29,767
  31,107
  32,522
  34,016
  35,593
  37,256
  39,008
  40,855
  42,800
  44,848
  47,003
  49,272
  51,658
  54,168
EBITDA, $m
  18,844
  19,277
  19,773
  20,329
  20,945
  21,621
  22,358
  23,155
  24,014
  24,935
  25,921
  26,973
  28,093
  29,284
  30,547
  31,886
  33,303
  34,801
  36,384
  38,056
  39,820
  41,681
  43,641
  45,708
  47,884
  50,175
  52,586
  55,124
  57,793
  60,601
Interest expense (income), $m
  1,176
  1,703
  1,765
  1,834
  1,913
  2,001
  2,099
  2,206
  2,323
  2,449
  2,585
  2,732
  2,888
  3,055
  3,233
  3,421
  3,622
  3,834
  4,059
  4,297
  4,548
  4,813
  5,093
  5,388
  5,699
  6,027
  6,372
  6,735
  7,118
  7,520
  7,944
Earnings before tax, $m
  4,713
  5,038
  5,412
  5,831
  6,293
  6,800
  7,351
  7,947
  8,588
  9,275
  20,438
  21,222
  22,056
  22,942
  23,883
  24,879
  25,933
  27,048
  28,225
  29,468
  30,780
  32,163
  33,621
  35,156
  36,773
  38,476
  40,268
  42,154
  44,137
  46,224
Tax expense, $m
  1,273
  1,360
  1,461
  1,574
  1,699
  1,836
  1,985
  2,146
  2,319
  2,504
  5,518
  5,730
  5,955
  6,194
  6,448
  6,717
  7,002
  7,303
  7,621
  7,956
  8,311
  8,684
  9,078
  9,492
  9,929
  10,389
  10,872
  11,382
  11,917
  12,480
Net income, $m
  3,441
  3,678
  3,951
  4,256
  4,594
  4,964
  5,366
  5,801
  6,269
  6,771
  14,920
  15,492
  16,101
  16,748
  17,434
  18,161
  18,931
  19,745
  20,604
  21,512
  22,469
  23,479
  24,543
  25,664
  26,845
  28,088
  29,396
  30,772
  32,220
  33,743

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  122,737
  125,560
  128,787
  132,409
  136,424
  140,828
  145,624
  150,816
  156,409
  162,412
  168,833
  175,686
  182,981
  190,735
  198,963
  207,682
  216,912
  226,672
  236,985
  247,874
  259,363
  271,480
  284,252
  297,709
  311,882
  326,804
  342,511
  359,039
  376,428
  394,717
Adjusted assets (=assets-cash), $m
  122,737
  125,560
  128,787
  132,409
  136,424
  140,828
  145,624
  150,816
  156,409
  162,412
  168,833
  175,686
  182,981
  190,735
  198,963
  207,682
  216,912
  226,672
  236,985
  247,874
  259,363
  271,480
  284,252
  297,709
  311,882
  326,804
  342,511
  359,039
  376,428
  394,717
Revenue / Adjusted assets
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
Average production assets, $m
  60,015
  61,395
  62,973
  64,745
  66,708
  68,861
  71,207
  73,745
  76,480
  79,415
  82,555
  85,906
  89,473
  93,265
  97,288
  101,551
  106,064
  110,837
  115,879
  121,204
  126,822
  132,747
  138,992
  145,572
  152,502
  159,799
  167,479
  175,561
  184,063
  193,006
Working capital, $m
  -1,311
  -1,341
  -1,376
  -1,414
  -1,457
  -1,504
  -1,556
  -1,611
  -1,671
  -1,735
  -1,803
  -1,877
  -1,955
  -2,037
  -2,125
  -2,218
  -2,317
  -2,421
  -2,531
  -2,648
  -2,771
  -2,900
  -3,036
  -3,180
  -3,332
  -3,491
  -3,659
  -3,835
  -4,021
  -4,216
Total debt, $m
  32,692
  33,965
  35,421
  37,055
  38,865
  40,852
  43,015
  45,356
  47,879
  50,586
  53,482
  56,572
  59,863
  63,360
  67,070
  71,003
  75,165
  79,567
  84,218
  89,129
  94,311
  99,776
  105,536
  111,605
  117,997
  124,727
  131,811
  139,265
  147,107
  155,355
Total liabilities, $m
  55,354
  56,627
  58,083
  59,717
  61,527
  63,514
  65,677
  68,018
  70,541
  73,248
  76,144
  79,234
  82,525
  86,022
  89,732
  93,665
  97,827
  102,229
  106,880
  111,791
  116,973
  122,438
  128,198
  134,267
  140,659
  147,389
  154,473
  161,927
  169,769
  178,017
Total equity, $m
  67,383
  68,932
  70,704
  72,693
  74,897
  77,315
  79,948
  82,798
  85,869
  89,164
  92,690
  96,451
  100,457
  104,714
  109,231
  114,017
  119,085
  124,443
  130,105
  136,083
  142,391
  149,043
  156,054
  163,442
  171,223
  179,416
  188,039
  197,113
  206,659
  216,700
Total liabilities and equity, $m
  122,737
  125,559
  128,787
  132,410
  136,424
  140,829
  145,625
  150,816
  156,410
  162,412
  168,834
  175,685
  182,982
  190,736
  198,963
  207,682
  216,912
  226,672
  236,985
  247,874
  259,364
  271,481
  284,252
  297,709
  311,882
  326,805
  342,512
  359,040
  376,428
  394,717
Debt-to-equity ratio
  0.490
  0.490
  0.500
  0.510
  0.520
  0.530
  0.540
  0.550
  0.560
  0.570
  0.580
  0.590
  0.600
  0.610
  0.610
  0.620
  0.630
  0.640
  0.650
  0.650
  0.660
  0.670
  0.680
  0.680
  0.690
  0.700
  0.700
  0.710
  0.710
  0.720
Adjusted equity ratio
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549
  0.549

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  3,441
  3,678
  3,951
  4,256
  4,594
  4,964
  5,366
  5,801
  6,269
  6,771
  14,920
  15,492
  16,101
  16,748
  17,434
  18,161
  18,931
  19,745
  20,604
  21,512
  22,469
  23,479
  24,543
  25,664
  26,845
  28,088
  29,396
  30,772
  32,220
  33,743
Depreciation, amort., depletion, $m
  12,428
  12,474
  12,526
  12,585
  12,651
  12,723
  12,801
  12,885
  12,977
  13,074
  2,752
  2,864
  2,982
  3,109
  3,243
  3,385
  3,535
  3,695
  3,863
  4,040
  4,227
  4,425
  4,633
  4,852
  5,083
  5,327
  5,583
  5,852
  6,135
  6,434
Funds from operations, $m
  15,868
  16,152
  16,477
  16,842
  17,245
  17,687
  18,167
  18,687
  19,246
  19,845
  17,671
  18,355
  19,083
  19,857
  20,677
  21,547
  22,467
  23,439
  24,467
  25,552
  26,697
  27,904
  29,176
  30,516
  31,928
  33,414
  34,978
  36,624
  38,356
  40,177
Change in working capital, $m
  -26
  -30
  -34
  -39
  -43
  -47
  -51
  -55
  -60
  -64
  -69
  -73
  -78
  -83
  -88
  -93
  -99
  -104
  -110
  -116
  -123
  -129
  -136
  -144
  -151
  -159
  -168
  -177
  -186
  -195
Cash from operations, $m
  15,894
  16,182
  16,512
  16,881
  17,288
  17,734
  18,218
  18,742
  19,305
  19,910
  17,740
  18,429
  19,161
  19,940
  20,765
  21,640
  22,565
  23,544
  24,577
  25,668
  26,819
  28,033
  29,312
  30,660
  32,079
  33,574
  35,146
  36,801
  38,542
  40,372
Maintenance CAPEX, $m
  -1,961
  -2,001
  -2,047
  -2,099
  -2,158
  -2,224
  -2,295
  -2,374
  -2,458
  -2,549
  -2,647
  -2,752
  -2,864
  -2,982
  -3,109
  -3,243
  -3,385
  -3,535
  -3,695
  -3,863
  -4,040
  -4,227
  -4,425
  -4,633
  -4,852
  -5,083
  -5,327
  -5,583
  -5,852
  -6,135
New CAPEX, $m
  -1,187
  -1,380
  -1,578
  -1,771
  -1,963
  -2,154
  -2,345
  -2,539
  -2,735
  -2,935
  -3,140
  -3,351
  -3,567
  -3,791
  -4,023
  -4,263
  -4,513
  -4,773
  -5,043
  -5,324
  -5,618
  -5,925
  -6,245
  -6,580
  -6,930
  -7,297
  -7,680
  -8,082
  -8,502
  -8,943
Cash from investing activities, $m
  -3,148
  -3,381
  -3,625
  -3,870
  -4,121
  -4,378
  -4,640
  -4,913
  -5,193
  -5,484
  -5,787
  -6,103
  -6,431
  -6,773
  -7,132
  -7,506
  -7,898
  -8,308
  -8,738
  -9,187
  -9,658
  -10,152
  -10,670
  -11,213
  -11,782
  -12,380
  -13,007
  -13,665
  -14,354
  -15,078
Free cash flow, $m
  12,746
  12,801
  12,887
  13,010
  13,167
  13,357
  13,578
  13,830
  14,112
  14,425
  11,953
  12,326
  12,730
  13,166
  13,633
  14,133
  14,667
  15,236
  15,840
  16,481
  17,161
  17,881
  18,642
  19,447
  20,297
  21,194
  22,139
  23,136
  24,187
  25,294
Issuance/(repayment) of debt, $m
  1,156
  1,273
  1,455
  1,634
  1,810
  1,986
  2,163
  2,341
  2,523
  2,707
  2,896
  3,090
  3,290
  3,497
  3,711
  3,932
  4,163
  4,402
  4,651
  4,911
  5,182
  5,465
  5,760
  6,069
  6,392
  6,730
  7,084
  7,454
  7,842
  8,249
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  1,156
  1,273
  1,455
  1,634
  1,810
  1,986
  2,163
  2,341
  2,523
  2,707
  2,896
  3,090
  3,290
  3,497
  3,711
  3,932
  4,163
  4,402
  4,651
  4,911
  5,182
  5,465
  5,760
  6,069
  6,392
  6,730
  7,084
  7,454
  7,842
  8,249
Total cash flow (excl. dividends), $m
  13,902
  14,074
  14,343
  14,644
  14,977
  15,343
  15,741
  16,171
  16,635
  17,132
  14,849
  15,416
  16,021
  16,663
  17,344
  18,066
  18,830
  19,637
  20,491
  21,392
  22,343
  23,346
  24,403
  25,516
  26,689
  27,924
  29,223
  30,591
  32,029
  33,542
Retained Cash Flow (-), $m
  -1,349
  -1,550
  -1,772
  -1,989
  -2,204
  -2,418
  -2,633
  -2,850
  -3,071
  -3,295
  -3,526
  -3,762
  -4,005
  -4,257
  -4,517
  -4,787
  -5,067
  -5,358
  -5,662
  -5,978
  -6,308
  -6,652
  -7,012
  -7,388
  -7,781
  -8,192
  -8,623
  -9,074
  -9,546
  -10,041
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  12,554
  12,524
  12,571
  12,655
  12,774
  12,925
  13,108
  13,321
  13,564
  13,837
  11,323
  11,655
  12,015
  12,406
  12,827
  13,279
  13,763
  14,279
  14,829
  15,414
  16,035
  16,694
  17,391
  18,128
  18,908
  19,731
  20,600
  21,517
  22,483
  23,501
Discount rate, %
  7.60
  7.98
  8.38
  8.80
  9.24
  9.70
  10.18
  10.69
  11.23
  11.79
  12.38
  13.00
  13.65
  14.33
  15.05
  15.80
  16.59
  17.42
  18.29
  19.20
  20.17
  21.17
  22.23
  23.34
  24.51
  25.74
  27.02
  28.37
  29.79
  31.28
PV of cash for distribution, $m
  11,667
  10,742
  9,875
  9,032
  8,212
  7,416
  6,648
  5,909
  5,205
  4,539
  3,136
  2,689
  2,277
  1,903
  1,567
  1,270
  1,013
  793
  610
  459
  339
  244
  172
  118
  79
  51
  32
  20
  12
  7
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

The Kraft Heinz Company is a food and beverage company. The Company is engaged in the manufacturing and marketing of food and beverage products, including condiments and sauces, cheese and dairy, meals, meats, refreshment beverages, coffee and other grocery products. The Company's segments include the United States, Canada and Europe. The Company's remaining businesses are combined as Rest of World. The Rest of World consists of Latin America and Asia, Middle East and Africa (AMEA). The Company provides products for various occasions whether at home, in restaurants or on the go. The Company's brands include Heinz, Kraft, Oscar Mayer, Philadelphia, Planters, Velveeta, Lunchables, Maxwell House, Capri Sun, and Ore-Ida. The Company's products are sold through its own sales organizations and through independent brokers, agents and distributors to chain, wholesale, cooperative and independent grocery accounts, convenience stores, drug stores, value stores, bakeries and pharmacies.

FINANCIAL RATIOS  of  Kraft Heinz (KHC)

Valuation Ratios
P/E Ratio 17.4
Price to Sales 2.4
Price to Book 1.1
Price to Tangible Book
Price to Cash Flow 12.1
Price to Free Cash Flow 15.8
Growth Rates
Sales Growth Rate 44.4%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 92.4%
Cap. Spend. - 3 Yr. Gr. Rate 43.9%
Financial Strength
Quick Ratio 2
Current Ratio 0.1
LT Debt to Equity 51.8%
Total Debt to Equity 56.5%
Interest Coverage 5
Management Effectiveness
Return On Assets 3.7%
Ret/ On Assets - 3 Yr. Avg. 2.5%
Return On Total Capital 4%
Ret/ On T. Cap. - 3 Yr. Avg. 2.4%
Return On Equity 5.9%
Return On Equity - 3 Yr. Avg. 3.9%
Asset Turnover 0.2
Profitability Ratios
Gross Margin 38.9%
Gross Margin - 3 Yr. Avg. 34.5%
EBITDA Margin 28.5%
EBITDA Margin - 3 Yr. Avg. 18.6%
Operating Margin 23.2%
Oper. Margin - 3 Yr. Avg. 17.3%
Pre-Tax Margin 19%
Pre-Tax Margin - 3 Yr. Avg. 10.6%
Net Profit Margin 13.7%
Net Profit Margin - 3 Yr. Avg. 7.7%
Effective Tax Rate 27.5%
Eff/ Tax Rate - 3 Yr. Avg. 26.6%
Payout Ratio 103.6%

KHC stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the KHC stock intrinsic value calculation we used $26232 million for the last fiscal year's total revenue generated by Kraft Heinz. The default revenue input number comes from 0001 income statement of Kraft Heinz. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our KHC stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 7.6%, whose default value for KHC is calculated based on our internal credit rating of Kraft Heinz, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Kraft Heinz.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of KHC stock the variable cost ratio is equal to 76.8%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for KHC stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Kraft Heinz.

Corporate tax rate of 27% is the nominal tax rate for Kraft Heinz. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the KHC stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for KHC are equal to 224.3%.

Life of production assets of 106.9 years is the average useful life of capital assets used in Kraft Heinz operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for KHC is equal to -4.9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $66034 million for Kraft Heinz - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 1219.17 million for Kraft Heinz is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Kraft Heinz at the current share price and the inputted number of shares is $63.4 billion.

RELATED COMPANIES Price Int.Val. Rating
MDLZ Mondelez Inter 43.94 31.92  sell
CPB Campbell Soup 39.12 51.91  buy
GIS General Mills 45.23 50.62  hold
PEP PepsiCo 116.80 118.49  hold
SJM J.M. Smucker 112.94 150.51  buy
MKC McCormick 148.64 165.71  buy
UN Unilever ADR 55.25 6,120.85  str.buy

COMPANY NEWS

▶ 52-Week Company Lows   [Nov-19-18 11:36AM  GuruFocus.com]
▶ Element Capital Managements Returns, AUM, and Holdings   [Nov-16-18 12:15PM  Insider Monkey]
▶ George Soros' Top 6 Buys in 3rd Quarter   [Nov-15-18 05:09PM  GuruFocus.com]
▶ Kellogg Stock Slides as Outlook Fails to Impress   [Nov-14-18 04:44PM  Barrons.com]
▶ The Kraft Heinz Company (NASDAQ:KHC): Ex-Dividend Is In 4 Days   [Nov-10-18 08:39AM  Simply Wall St.]
▶ Warren Buffett Takes 11% Stake in Stoneco   [Nov-09-18 06:23PM  GuruFocus.com]
▶ Kraft Heinz selling Canadian natural cheese business for $1.23B   [03:18PM  American City Business Journals]
▶ 7 Safe Dividend Stocks to Buy Now   [Nov-08-18 03:25PM  InvestorPlace]
▶ Earningspalooza Hits Full Swing   [Nov-07-18 11:11AM  Motley Fool]
▶ [$$] Finding Stocks to Buy in an Era of Rising Prices   [07:29PM  The Wall Street Journal]
▶ 52-Week Company Lows   [10:33AM  GuruFocus.com]
▶ Company News For Nov 5, 2018   [09:51AM  Zacks]
▶ Stocks - Dow Falls as Trade Uncertainty, Apple Weigh   [Nov-02-18 07:33PM  Investing.com]
▶ Don't Double-Dip on Kraft Heinz   [03:29PM  TheStreet.com]
▶ Kraft Heinz Plummets as Profits Get Squeezed   [08:42AM  TheStreet.com]
▶ Kraft Heinz Stock: Anticipate New Lows   [08:23AM  TheStreet.com]
▶ [$$] Kraft Heinzs Profit Suffers as Costs Rise   [10:44PM  The Wall Street Journal]
▶ [$$] Kraft Heinz's Profit Suffers as Costs Rise   [06:38PM  The Wall Street Journal]
▶ Kraft: 3Q Earnings Snapshot   [04:17PM  Associated Press]
▶ Morning News Call - India, October 25   [Oct-24-18 11:26PM  Reuters]
▶ Morning News Call - India, October 24   [Oct-23-18 11:20PM  Reuters]
▶ The 25 Biggest U.S. IPOs of All Time   [Oct-19-18 02:28PM  Kiplinger]
▶ Beauty Sales Make Procter & Gamble Shine   [01:39PM  GuruFocus.com]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.