
Kellogg Co
NYSE:K

Intrinsic Value
The intrinsic value of one
K
stock under the Base Case scenario is
68.36
USD.
Compared to the current market price of 82.69 USD,
Kellogg Co
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kellogg Co
Fundamental Analysis


Revenue & Expenses Breakdown
Kellogg Co
Balance Sheet Decomposition
Kellogg Co
Current Assets | 3.5B |
Cash & Short-Term Investments | 330m |
Receivables | 1.6B |
Other Current Assets | 1.6B |
Non-Current Assets | 12B |
Long-Term Investments | 103m |
PP&E | 4B |
Intangibles | 6.8B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Kellogg Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kellogg Co
Revenue
|
12.6B
USD
|
Cost of Revenue
|
-8B
USD
|
Gross Profit
|
4.6B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
2B
USD
|
Other Expenses
|
-579m
USD
|
Net Income
|
1.4B
USD
|
K Profitability Score
Profitability Due Diligence
Kellogg Co's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Kellogg Co's profitability score is 58/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
K
is 84.1 USD
with a low forecast of 70.7 USD and a high forecast of 91.35 USD.
Dividends
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?
The intrinsic value of one
K
stock under the Base Case scenario is
68.36
USD.
Compared to the current market price of 82.69 USD,
Kellogg Co
is
Overvalued by 17%.