Kellogg Co
NYSE:K

Watchlist Manager
Kellogg Co Logo
Kellogg Co
NYSE:K
Watchlist
Price: 83.15 USD 0.01% Market Closed
Market Cap: 28.9B USD

Intrinsic Value

The intrinsic value of one K stock under the Base Case scenario is 64.31 USD. Compared to the current market price of 83.15 USD, Kellogg Co is Overvalued by 23%.

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

K Intrinsic Value
64.31 USD
Overvaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kellogg Co

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

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 K valued this way?

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

Explain Valuation
Compare K to

Fundamental Analysis

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

Kellogg faces mounting competitive pressures in its core ready-to-eat cereal segment, as private-label and niche organic brands grab market share, undermining pricing power and brand loyalty.

Persistent inflation in commodity inputs, such as grains and packaging, may compress margins further, making it challenging to invest in product innovation and marketing to support struggling legacy brands.

Shifting consumer preferences toward fresh, minimally processed foods could erode demand for Kellogg’s signature processed cereals and snacks despite the company’s efforts to reformulate its product portfolio.

Bull Theses

Kellogg’s strong global brand portfolio—including iconic names like Frosted Flakes and Special K—commands historically reliable shelf space and consumer recognition, providing a solid foundation for revenue stability.

Management’s focus on growing the company’s snacking business, exemplified by Pringles and Cheez-It, is driving higher margins and diversified revenue streams beyond the mature cereal category.

Ongoing international expansion, particularly in emerging markets with rising middle classes, offers the potential for robust volume growth as Kellogg continues to adapt its products to local tastes.

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

Balance Sheet Decomposition
Kellogg Co

Current Assets 3.5B
Receivables 1.7B
Other Current Assets 1.8B
Non-Current Assets 12.2B
Long-Term Investments 112m
PP&E 4.1B
Intangibles 6.9B
Other Non-Current Assets 1.1B
Current Liabilities 5.1B
Accounts Payable 2.1B
Accrued Liabilities 958m
Short-Term Debt 526m
Other Current Liabilities 1.5B
Non-Current Liabilities 6.3B
Long-Term Debt 4.3B
Other Non-Current Liabilities 2B
Efficiency

Free Cash Flow Analysis
Kellogg Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kellogg Co

Revenue
12.7B USD
Cost of Revenue
-8.2B USD
Gross Profit
4.5B USD
Operating Expenses
-2.6B USD
Operating Income
1.9B USD
Other Expenses
-618m USD
Net Income
1.3B USD
Fundamental Scores

K Profitability Score
Profitability Due Diligence

Kellogg Co's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Healthy Gross Margin
ROIC is Increasing
57/100
Profitability
Score

Kellogg Co's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

K Solvency Score
Solvency Due Diligence

Kellogg Co's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Average D/E
Short-Term Solvency
47/100
Solvency
Score

Kellogg Co's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

K Price Targets Summary
Kellogg Co

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

According to Wall Street analysts, the average 1-year price target for K is 85.03 USD with a low forecast of 83.83 USD and a high forecast of 87.68 USD.

Lowest
Price Target
83.83 USD
1% Upside
Average
Price Target
85.03 USD
2% Upside
Highest
Price Target
87.68 USD
5% 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 K 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

K Insider Trading
Buy and sell transactions by insiders

K News

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

The intrinsic value of one K stock under the Base Case scenario is 64.31 USD.

Is K stock undervalued or overvalued?

Compared to the current market price of 83.15 USD, Kellogg Co is Overvalued by 23%.

Back to Top