Kraft Heinz Co
NASDAQ:KHC

Watchlist Manager
Kraft Heinz Co Logo
Kraft Heinz Co
NASDAQ:KHC
Watchlist
Price: 26.62 USD -0.3% Market Closed
Market Cap: 31.5B USD

Relative Value

The Relative Value of one KHC stock under the Base Case scenario is 45.14 USD. Compared to the current market price of 26.62 USD, Kraft Heinz Co is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KHC Relative Value
Base Case
45.14 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
34
Median 3Y
1.6
Median 5Y
1.5
Industry
0.9
Forward
1.3
vs History
88
vs Industry
42
Median 3Y
17.8
Median 5Y
17.8
Industry
16.2
Forward
10.2
vs History
84
vs Industry
39
Median 3Y
10.1
Median 5Y
9.2
Industry
9.5
vs History
57
vs Industry
1
Median 3Y
13.1
Median 5Y
11.7
Industry
17.2
vs History
92
vs Industry
71
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
98
vs Industry
24
Median 3Y
2.3
Median 5Y
2.3
Industry
1.1
Forward
2
vs History
98
vs Industry
35
Median 3Y
6.7
Median 5Y
6.7
Industry
4.7
vs History
98
vs Industry
42
Median 3Y
9.7
Median 5Y
9.6
Industry
10
Forward
8.3
vs History
98
vs Industry
45
Median 3Y
11.5
Median 5Y
11.3
Industry
12.9
Forward
10
vs History
85
vs Industry
29
Median 3Y
14.5
Median 5Y
13.7
Industry
10.7
vs History
63
vs Industry
25
Median 3Y
19.2
Median 5Y
18.1
Industry
14.9
vs History
96
vs Industry
68
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

KHC Competitors Multiples
Kraft Heinz Co Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kraft Heinz Co
NASDAQ:KHC
31.7B USD 1.2 11.9 8 9.4
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
224.1B CHF 2.5 20.6 14 17.2
US
Mondelez International Inc
NASDAQ:MDLZ
85.9B USD 2.4 23.9 17.3 22.2
FR
Danone SA
PAR:BN
48.1B EUR 1.7 23.7 11.3 15
ZA
Tiger Brands Ltd
JSE:TBS
51B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
29.4B CHF 5.4 43.9 25 33.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
237.5B CNY 8.6 35.8 29.4 29.4
US
Hershey Co
NYSE:HSY
33B USD 3.1 20 13.2 15.9
CN
Muyuan Foods Co Ltd
SZSE:002714
225.4B CNY 1.5 9.1 9.8 9.8
ZA
Avi Ltd
JSE:AVI
30.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Kraft Heinz Co
NASDAQ:KHC
Average EV/EBITDA: 20 741.2
8
-1%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
3%
4.7
US
Mondelez International Inc
NASDAQ:MDLZ
17.3
-1%
N/A
FR
Danone SA
PAR:BN
11.3
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
17%
1.7
US
Hershey Co
NYSE:HSY
13.2
-8%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.8
33%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Kraft Heinz Co
NASDAQ:KHC
Average EV/EBIT: 35 381.8
9.4
-1%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.2
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
22.2
-2%
N/A
FR
Danone SA
PAR:BN
15
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.2
9%
3.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
13%
2.3
US
Hershey Co
NYSE:HSY
15.9
-10%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.8
18%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A