|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 61.04 USD | -1.08% |
|
-1.29% | +13.45% |
| 05:26pm | German court rules Milka chocolate bar weight cut misleading | RE |
| 05/05 | Berenberg Lifts Price Target on Mondelez International to $67 From $65, Keeps Hold Rating | MT |
Company Valuation: Mondelez International, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 92,501 | 91,018 | 98,570 | 79,871 | 69,460 | 79,201 | - | - |
| Change | - | -1.6% | 8.3% | -18.97% | -13.03% | 14.02% | - | - |
| Enterprise Value (EV) 1 | 1,08,467 | 1,12,028 | 1,16,168 | 96,269 | 88,540 | 99,418 | 99,739 | 99,987 |
| Change | - | 3.28% | 3.69% | -17.13% | -8.03% | 12.29% | 0.32% | 0.25% |
| P/E ratio | 21.8x | 34x | 20x | 17.5x | 28.5x | 21.9x | 19x | 17.5x |
| PBR | 3.29x | 3.42x | 3.48x | 2.97x | - | 3.12x | 3.09x | 3.08x |
| PEG | - | -1x | 0.2x | -3.17x | -0.6x | 0.4x | 1.2x | 2.16x |
| Capitalization / Revenue | 3.22x | 2.89x | 2.74x | 2.19x | 1.8x | 1.98x | 1.93x | 1.86x |
| EV / Revenue | 3.78x | 3.56x | 3.23x | 2.64x | 2.3x | 2.49x | 2.42x | 2.35x |
| EV / EBITDA | 18.4x | 18.3x | 17x | 13.4x | 13.8x | 14.6x | 13.6x | 12.9x |
| EV / EBIT | 22.7x | 22.3x | 20.6x | 16.3x | 17.4x | 18.4x | 17x | 16.1x |
| EV / FCF | 34.2x | 37.3x | 32.3x | 27.3x | 27.4x | 30.3x | 24.8x | 21.7x |
| FCF Yield | 2.93% | 2.68% | 3.1% | 3.66% | 3.65% | 3.3% | 4.03% | 4.6% |
| Dividend per Share 2 | 1.33 | 1.47 | 1.62 | 1.79 | - | 2.067 | 2.217 | 2.406 |
| Rate of return | 2.01% | 2.21% | 2.24% | 3% | - | 3.35% | 3.59% | 3.9% |
| EPS 2 | 3.04 | 1.96 | 3.62 | 3.42 | 1.89 | 2.823 | 3.256 | 3.519 |
| Distribution rate | 43.8% | 75% | 44.8% | 52.3% | - | 73.2% | 68.1% | 68.4% |
| Net sales 1 | 28,720 | 31,496 | 36,016 | 36,441 | 38,537 | 39,934 | 41,141 | 42,517 |
| EBITDA 1 | 5,888 | 6,136 | 6,849 | 7,201 | 6,432 | 6,803 | 7,321 | 7,774 |
| EBIT 1 | 4,775 | 5,029 | 5,634 | 5,899 | 5,074 | 5,393 | 5,851 | 6,218 |
| Net income 1 | 4,300 | 2,717 | 4,959 | 4,611 | 2,451 | 3,687 | 4,162 | 4,288 |
| Net Debt 1 | 15,966 | 21,010 | 17,598 | 16,398 | 19,080 | 20,217 | 20,538 | 20,786 |
| Reference price 2 | 66.31 | 66.65 | 72.43 | 59.73 | 53.83 | 61.70 | 61.70 | 61.70 |
| Nbr of stocks (in thousands) | 13,94,972 | 13,65,619 | 13,60,896 | 13,37,194 | 12,90,358 | 12,83,650 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 30/01/24 | 04/02/25 | 03/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.86x | 2.49x | 14.61x | 3.35% | 7.92TCr | |
| 19.23x | 2.81x | 13.81x | 4.06% | 25TCr | |
| 16.65x | 1.71x | 9.66x | 3.73% | 4.71TCr | |
| 17.75x | 0.54x | 10.51x | 2.57% | 3.89TCr | |
| 23.98x | 3.52x | 14.3x | 3% | 3.89TCr | |
| 40.6x | 3.51x | 19.55x | 0.88% | 3.3TCr | |
| 85.82x | 12.48x | 55.72x | 0.95% | 2.96TCr | |
| 11.13x | 1.85x | 9.09x | 6.87% | 2.77TCr | |
| 14.5x | 0.41x | 9.39x | 2.26% | 2.45TCr | |
| 35.35x | 0.71x | 18x | 0.71% | 2.26TCr | |
| Average | 28.69x | 3.00x | 17.46x | 2.84% | 5.96TCr | |
| Weighted average by Cap. | 24.12x | 2.87x | 15.56x | 3.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MDLZ Stock
- Valuation Mondelez International, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition