K

Kellanova
XMUN:KEL

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

Intrinsic Value

The intrinsic value of one KEL stock under the Base Case scenario is 62.13 EUR. Compared to the current market price of 71.06 EUR, Kellanova is Overvalued by 13%.

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

KEL Intrinsic Value
62.13 EUR
Overvaluation 13%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation History
Kellanova

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

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 KEL valued this way?

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

Explain Valuation
Compare KEL to

Fundamental Analysis

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

With Kellanova’s heavy reliance on iconic snack brands like Pringles and Cheez-It, any significant shift in consumer snacking preferences or health-focused initiatives could erode market share and hamper brand equity more than anticipated.

The spinoff from Kellogg’s core cereal business exposes Kellanova to transitional costs and potential disruption in its global supply chain, which may compress margins or delay the roll-out of new products during the formative years.

Aggressive competition from private-label snacks and premium niche players threatens Kellanova’s ability to maintain pricing power, particularly as commodity and input costs remain volatile and erode profitability.

Bull Theses

Kellanova’s focus on high-margin and globally recognized snack brands positions the company to capture premium pricing and expand effectively in emerging markets, reinforcing top-line growth potential.

By decoupling from Kellogg’s slower-growth cereal segment, Kellanova gains the strategic flexibility and dedicated R&D resources to concentrate on innovation and marketing in the snacking sector, enhancing brand differentiation.

Kellanova’s historical distribution capabilities and strong relationships with retailers enable rapid product rollouts and the ability to capture share in newer snack categories, sustaining steady earnings growth despite market fluctuations.

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

Balance Sheet Decomposition
Kellanova

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
Kellanova

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kellanova

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

KEL Profitability Score
Profitability Due Diligence

Kellanova'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

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

KEL Solvency Score
Solvency Due Diligence

Kellanova's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Average D/E
Short-Term Solvency
46/100
Solvency
Score

Kellanova's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KEL Price Targets Summary
Kellanova

There are no price targets for KEL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 KEL 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

KEL Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one KEL stock?

The intrinsic value of one KEL stock under the Base Case scenario is 62.13 EUR.

Is KEL stock undervalued or overvalued?

Compared to the current market price of 71.06 EUR, Kellanova is Overvalued by 13%.

Back to Top