Kraft Heinz Co
NASDAQ:KHC

Watchlist Manager
Kraft Heinz Co Logo
Kraft Heinz Co
NASDAQ:KHC
Watchlist
Price: 24.59 USD -1.76% Market Closed
Market Cap: 29.1B USD

Intrinsic Value

The intrinsic value of one KHC stock under the Base Case scenario is 40.62 USD. Compared to the current market price of 24.59 USD, Kraft Heinz Co is Undervalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KHC Intrinsic Value
40.62 USD
Undervaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kraft Heinz Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about KHC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KHC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kraft Heinz Co.

Explain Valuation
Compare KHC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Ongoing higher input costs in key categories, coupled with Kraft Heinz’s legacy promotions on flagship items like mac & cheese and ketchup, could erode profit margins in the face of limited pricing flexibility.

The company’s heavy dependence on processed and convenience-focused product lines may struggle to keep pace with consumer shifts toward health-conscious and fresh alternatives, risking market share losses in faster-growing segments.

Continued challenges integrating operations and consolidating supply chains after the 2015 merger could disrupt internal synergy targets, limiting the effectiveness of new marketing and innovation initiatives.

Bull Theses

Iconic brands like Heinz and Kraft maintain high household penetration and brand equity, granting Kraft Heinz pricing power even in price-sensitive categories and helping protect its share from private-label encroachment.

Aggressive cost-cutting measures and harnessing efficiencies in manufacturing and distribution have begun to bolster operating margins, potentially paving a path to stronger cash flows for reinvestment in brand building.

Increased focus on international expansion, especially in emerging markets like Asia and Latin America, exposes the company’s products to new consumer bases seeking Western brands, driving organic top-line growth over the medium term.

Show More Less
How do you feel about KHC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kraft Heinz Co

Current Assets 10B
Cash & Short-Term Investments 3.1B
Receivables 2.3B
Other Current Assets 4.6B
Non-Current Assets 71.7B
PP&E 7.1B
Intangibles 59.7B
Other Non-Current Assets 4.9B
Current Liabilities 8.9B
Accounts Payable 4.6B
Accrued Liabilities 994m
Other Current Liabilities 3.3B
Non-Current Liabilities 31.4B
Long-Term Debt 19.3B
Other Non-Current Liabilities 12.1B
Efficiency

Free Cash Flow Analysis
Kraft Heinz Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kraft Heinz Co

Revenue
25.2B USD
Cost of Revenue
-16.7B USD
Gross Profit
8.5B USD
Operating Expenses
-3.5B USD
Operating Income
5B USD
Other Expenses
-9.3B USD
Net Income
-4.4B USD
Fundamental Scores

KHC Profitability Score
Profitability Due Diligence

Kraft Heinz Co's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Healthy Gross Margin
Sustainable 3Y Average Operating Margin
Sustainable 3Y Average Gross Margin
43/100
Profitability
Score

Kraft Heinz Co's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

KHC Solvency Score
Solvency Due Diligence

Kraft Heinz Co's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
40/100
Solvency
Score

Kraft Heinz Co's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KHC Price Targets Summary
Kraft Heinz Co

Wall Street analysts forecast KHC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KHC is 28.06 USD with a low forecast of 24.24 USD and a high forecast of 54.74 USD.

Lowest
Price Target
24.24 USD
1% Downside
Average
Price Target
28.06 USD
14% Upside
Highest
Price Target
54.74 USD
123% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KHC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

KHC Insider Trading
Buy and sell transactions by insiders

KHC News

Other Videos
What is the Intrinsic Value of one KHC stock?

The intrinsic value of one KHC stock under the Base Case scenario is 40.62 USD.

Is KHC stock undervalued or overvalued?

Compared to the current market price of 24.59 USD, Kraft Heinz Co is Undervalued by 39%.

Back to Top