KEL Relative Valuation - Kellanova

Watchlist Manager

Watchlist

Price: 71.06 EUR Market Closed

Market Cap: €24.3B

K	Kellanova XMUN:KEL	US
	Mishra Dhatu Nigam Ltd NSE:MIDHANI	IN
N	Novo Tellus Alpha Acquisition SGX:NTA	SG

Multiples-Based Value

The Multiples-Based Value for Kellanova (KEL) under the Base Case is 62.56 EUR. Compared with the current market price of 71.06 EUR, the stock appears Overvalued by 12%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

KEL Multiples-Based Value

Base Case

Overvaluation 12%

Multiples-Based Value

Price €71.06

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US	K	Kellanova XMUN:KEL	24.7B EUR	2.3	22.8	15	17.9
JP	G	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	201.6B CHF	2.3	22.3	13.7	17.3
US		Mondelez International Inc NASDAQ:MDLZ	73.1B USD	1.9	29.8	18.1	24.9
FR		Danone SA PAR:BN	44.1B EUR	1.6	24.3	9.9	13.6
ZA	T	Tiger Brands Ltd JSE:TBS	49.8B ZAR	1.4	13	9.6	11.8
US		Hershey Co NYSE:HSY	41.2B USD	3.5	46.6	22.5	30.1
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	243.9B CNY	8.3	34.2	26.3	26.3
ZA	A	Avi Ltd JSE:AVI	34.4B ZAR	2.1	13.3	9	9
CN		Muyuan Foods Co Ltd SZSE:002714	230.5B CNY	1.6	14.9	14.9	14.9
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	26B CHF	4.4	35.7	21.1	27.6

				Revenue Growth	P/S to Growth
US	K	Kellanova XMUN:KEL	Average P/S: 2 175 2.3	3%	0.8
JP	G	Goyo Foods Industry Co Ltd TSE:2230	23 895.9	N/A	N/A
CH		Nestle SA SIX:NESN	2.3	2%	1.1
US		Mondelez International Inc NASDAQ:MDLZ	1.9	4%	0.5
FR		Danone SA PAR:BN	1.6	5%	0.3
ZA	T	Tiger Brands Ltd JSE:TBS	1.4	6%	0.2
US		Hershey Co NYSE:HSY	3.5	4%	0.9
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	8.3	9%	0.9
ZA	A	Avi Ltd JSE:AVI	2.1	6%	0.3
CN		Muyuan Foods Co Ltd SZSE:002714	1.6	N/A	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	4.4	8%	0.5

				Earnings Growth	PEG
US	K	Kellanova XMUN:KEL	Average P/E: 49 182.7 22.8	-1%	N/A
JP	G	Goyo Foods Industry Co Ltd TSE:2230	540 752.8	N/A	N/A
CH		Nestle SA SIX:NESN	22.3	13%	1.7
US		Mondelez International Inc NASDAQ:MDLZ	29.8	24%	1.2
FR		Danone SA PAR:BN	24.3	19%	1.3
ZA	T	Tiger Brands Ltd JSE:TBS	13	5%	2.6
US		Hershey Co NYSE:HSY	46.6	36%	1.3
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	34.2	8%	4.3
ZA	A	Avi Ltd JSE:AVI	13.3	9%	1.5
CN		Muyuan Foods Co Ltd SZSE:002714	14.9	N/A	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	35.7	10%	3.6

				EBITDA Growth	EV/EBITDA to Growth
US	K	Kellanova XMUN:KEL	Average EV/EBITDA: 16 973 15	3%	5
JP	G	Goyo Foods Industry Co Ltd TSE:2230	186 542.5	N/A	N/A
CH		Nestle SA SIX:NESN	13.7	5%	2.7
US		Mondelez International Inc NASDAQ:MDLZ	18.1	16%	1.1
FR		Danone SA PAR:BN	9.9	4%	2.5
ZA	T	Tiger Brands Ltd JSE:TBS	9.6	11%	0.9
US		Hershey Co NYSE:HSY	22.5	22%	1
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	26.3	14%	1.9
ZA	A	Avi Ltd JSE:AVI	9	8%	1.1
CN		Muyuan Foods Co Ltd SZSE:002714	14.9	N/A	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	21.1	9%	2.3

				EBIT Growth	EV/EBIT to Growth
US	K	Kellanova XMUN:KEL	Average EV/EBIT: 28 952.5 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	17.3	4%	4.3
US		Mondelez International Inc NASDAQ:MDLZ	24.9	20%	1.2
FR		Danone SA PAR:BN	13.6	6%	2.3
ZA	T	Tiger Brands Ltd JSE:TBS	11.8	12%	1
US		Hershey Co NYSE:HSY	30.1	28%	1.1
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	26.3	N/A	N/A
ZA	A	Avi Ltd JSE:AVI	9	8%	1.1
CN		Muyuan Foods Co Ltd SZSE:002714	14.9	N/A	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	27.6	7%	3.9

Kellanova
XMUN:KEL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KEL Competitors Multiples
Kellanova Competitors

See Also

Company

Help

Tools

Stocks

Kellanova XMUN:KEL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KEL Competitors Multiples Kellanova Competitors

See Also

Company

Help

Tools

Stocks

Kellanova
XMUN:KEL

KEL Competitors Multiples
Kellanova Competitors