Valuation Kraft Heinz

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 11/04/2026 am IST			5-day change	1st Jan Change
23.06 ^USD	-0.90%		+1.18%	-4.91%

09/04	BNP Paribas Adjusts Kraft Heinz Price Target to $18 From $19, Maintains Underperform Rating	MT
07/04	UBS Adjusts Kraft Heinz Price Target to $23 From $25, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	43,368	50,173	44,793	37,097	28,562	27,344	-	-
Change	-	15.69%	-10.72%	-17.18%	-23.01%	-4.26%	-	-
Enterprise Value (EV) ¹	61,738	69,203	63,425	55,632	47,166	44,988	44,548	44,297
Change	-	12.09%	-8.35%	-12.29%	-15.22%	-4.62%	-0.98%	-0.56%
P/E ratio	43.2x	21.4x	15.8x	13.6x	-4.89x	11.2x	9.55x	8.96x
PBR	0.88x	1.02x	0.92x	0.75x	-	0.64x	0.63x	0.63x
PEG	-	0x	0.8x	-6.28x	0x	-0x	0.5x	1.34x
Capitalization / Revenue	1.67x	1.89x	1.68x	1.44x	1.15x	1.12x	1.11x	1.1x
EV / Revenue	2.37x	2.61x	2.38x	2.15x	1.89x	1.84x	1.81x	1.78x
EV / EBITDA	9.69x	11.5x	10.1x	8.82x	8.26x	8.96x	8.63x	8.45x
EV / EBIT	11.7x	14x	12.1x	10.4x	9.94x	11.3x	10.7x	10.4x
EV / FCF	13.8x	44.6x	21.4x	17.6x	12.9x	17.1x	15.4x	15x
FCF Yield	7.22%	2.24%	4.67%	5.68%	7.76%	5.85%	6.51%	6.68%
Dividend per Share ²	1.6	1.6	1.6	1.6	-	1.608	1.616	1.629
Rate of return	4.52%	3.91%	4.38%	5.22%	-	6.97%	7.01%	7.07%
EPS ²	0.82	1.91	2.31	2.26	-4.93	2.055	2.414	2.575
Distribution rate	195%	83.8%	69.3%	70.8%	-	78.2%	66.9%	63.3%
Net sales ¹	26,042	26,485	26,640	25,846	24,942	24,450	24,626	24,848
EBITDA ¹	6,371	6,003	6,307	6,308	5,713	5,021	5,160	5,242
EBIT ¹	5,264	4,933	5,243	5,360	4,745	3,974	4,176	4,258
Net income ¹	1,012	2,363	2,855	2,744	-5,846	2,417	2,696	2,960
Net Debt ¹	18,370	19,030	18,632	18,535	18,604	17,645	17,204	16,953
Reference price ²	35.43	40.96	36.52	30.68	24.13	23.06	23.06	23.06
Nbr of stocks (in thousands)	12,24,042	12,24,930	12,26,539	12,09,175	11,83,656	11,85,762	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KRAFT HEINZ	11.22x	1.84x	8.96x	6.97%	2.73TCr
NESTLÉ S.A.	19.97x	2.89x	14.18x	3.97%	26TCr
MONDELEZ INTERNATIONAL, INC.	20.13x	2.42x	14.23x	3.52%	7.57TCr
DANONE	18.17x	1.85x	10.42x	3.35%	5.2TCr
THE HERSHEY COMPANY	25.03x	3.69x	15.06x	2.82%	4.1TCr
ARCHER-DANIELS-MIDLAND COMPANY	16.71x	0.48x	9.87x	2.97%	3.36TCr
AJINOMOTO CO., INC.	35.05x	3.04x	16.92x	1.03%	2.8TCr
NESTLÉ INDIA LIMITED	73.11x	10.61x	47.33x	1.12%	2.59TCr
BUNGE GLOBAL SA	15.01x	0.41x	10.28x	2.35%	2.4TCr
Average	26.05x	3.02x	16.36x	3.12%	6.29TCr
Weighted average by Cap.	22.55x	2.85x	14.88x	3.51%