K

Kellanova
XMUN:KEL

Watchlist Manager
Kellanova
XMUN:KEL
Watchlist
Price: 71.06 EUR Market Closed
Market Cap: 24.3B EUR

Relative Value

The Relative Value of one KEL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 71.06 EUR, Kellanova is hidden .

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.

KEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
20
Median 3Y
1.8
Median 5Y
1.7
Industry
1
Forward
2.2
vs History
19
vs Industry
25
Median 3Y
21.9
Median 5Y
20.6
Industry
16.1
Forward
22.3
vs History
0
vs Industry
21
Median 3Y
16
Median 5Y
14.9
Industry
10
vs History
11
vs Industry
17
Median 3Y
41.9
Median 5Y
33.3
Industry
17.1
vs History
39
vs Industry
5
Median 3Y
6.7
Median 5Y
6.8
Industry
1.5
vs History
6
vs Industry
18
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1
Forward
2.6
vs History
12
vs Industry
28
Median 3Y
7.1
Median 5Y
6.6
Industry
4.8
vs History
19
vs Industry
25
Median 3Y
14.2
Median 5Y
14.1
Industry
10
Forward
14.9
vs History
28
vs Industry
25
Median 3Y
17
Median 5Y
17.1
Industry
13.2
Forward
17.9
vs History
0
vs Industry
19
Median 3Y
18.6
Median 5Y
18.4
Industry
11.4
vs History
0
vs Industry
14
Median 3Y
29.1
Median 5Y
27.1
Industry
16.1
vs History
15
vs Industry
15
Median 3Y
2.2
Median 5Y
2.1
Industry
1.1

Multiples Across Competitors

KEL Competitors Multiples
Kellanova Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Kellanova
XMUN:KEL
24.7B EUR 2.3 22.8 15 17.9
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
196.9B CHF 2.2 19.1 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
70.5B USD 1.9 20 15.6 20.4
FR
Danone SA
PAR:BN
49.5B EUR 1.8 26.9 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
57.3B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
37.5B USD 3.3 27.6 16.6 20.8
CN
Muyuan Foods Co Ltd
SZSE:002714
261.4B CNY 1.7 11.8 12.1 12.1
ZA
Avi Ltd
JSE:AVI
34.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
218.9B CNY 7.8 31.9 29.1 29.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
K
Kellanova
XMUN:KEL
Average EV/EBITDA: 20 742.2
15
3%
5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
16.6
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.1
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
K
Kellanova
XMUN:KEL
Average EV/EBIT: 35 383.3
17.9
2%
9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.9
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
20.8
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.1
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
11%
2.6