Valuation Mondelez International, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 22/01/2025 am IST			After market 04:24:22 am
57.60 ^USD	-0.45%		56.44	-2.01%

08:24pm	Russia hits back with multi-billion penalty on Austrian bank	RE
07:49pm	Investors weigh Trump's inaugural impact

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	79,306	83,622	92,501	91,018	98,570	77,370	77,370	-
Change	-	5.44%	10.62%	-1.6%	8.3%	-21.51%	0%	-
Enterprise Value (EV) ¹	96,441	1,00,049	1,08,467	1,12,028	1,16,168	94,687	95,085	95,042
Change	-	3.74%	8.41%	3.28%	3.69%	-18.49%	0.42%	-0.05%
P/E ratio	20.8x	23.7x	21.8x	34x	20x	19.2x	17x	15.3x
PBR	2.9x	3.03x	3.29x	3.42x	3.48x	2.8x	2.79x	2.73x
PEG	-	-3.49x	0.9x	-1x	0.2x	-1.1x	1.3x	1.4x
Capitalization / Revenue	3.07x	3.15x	3.22x	2.89x	2.74x	2.12x	2.05x	1.96x
EV / Revenue	3.73x	3.76x	3.78x	3.56x	3.23x	2.59x	2.52x	2.41x
EV / EBITDA	18.2x	18.1x	18.4x	18.3x	17x	12.7x	12.9x	12x
EV / EBIT	22.6x	22.7x	22.7x	22.3x	20.6x	15.4x	15.8x	14.5x
EV / FCF	31.7x	32.3x	34.2x	37.3x	32.3x	25.4x	21.4x	20.1x
FCF Yield	3.15%	3.1%	2.93%	2.68%	3.1%	3.93%	4.68%	4.98%
Dividend per Share ²	1.09	1.2	1.33	1.47	1.62	1.77	1.931	2.099
Rate of return	1.98%	2.05%	2.01%	2.21%	2.24%	3.06%	3.34%	3.63%
EPS ²	2.65	2.47	3.04	1.96	3.62	3.009	3.396	3.779
Distribution rate	41.1%	48.6%	43.8%	75%	44.8%	58.8%	56.9%	55.5%
Net sales ¹	25,868	26,581	28,720	31,496	36,016	36,571	37,793	39,400
EBITDA ¹	5,311	5,517	5,888	6,136	6,849	7,476	7,362	7,934
EBIT ¹	4,264	4,401	4,775	5,029	5,634	6,155	6,011	6,552
Net income ¹	3,870	3,555	4,300	2,717	4,959	4,028	4,448	4,950
Net Debt ¹	17,135	16,427	15,966	21,010	17,598	17,317	17,715	17,671
Reference price ²	55.08	58.47	66.31	66.65	72.43	57.86	57.86	57.86
Nbr of stocks (in thousands)	14,39,824	14,30,163	13,94,972	13,65,619	13,60,896	13,37,194	13,37,194	-
Announcement Date	29/01/20	28/01/21	27/01/22	31/01/23	30/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
MONDELEZ INTERNATIONAL, INC.	19.23x	2.59x	12.66x	+3.06%	7.74TCr
NESTLÉ S.A.	17.54x	2.69x	13x	+4.06%	21TCr
DANONE	18.84x	1.88x	11.08x	+3.26%	4.38TCr
KRAFT HEINZ	22.58x	2.06x	8.43x	+5.47%	3.54TCr
GENERAL MILLS, INC.	13.7x	2.3x	11.25x	+4.04%	3.29TCr
THE HERSHEY COMPANY	17.01x	3.17x	12.12x	+3.51%	3.09TCr
KELLANOVA	22.97x	2.64x	14.92x	+2.79%	2.82TCr
NESTLÉ INDIA LIMITED	65.44x	10.45x	44.5x	+1.28%	2.47TCr
ARCHER-DANIELS-MIDLAND COMPANY	13.67x	0.39x	7.57x	+3.91%	2.45TCr
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	62.85x	0.85x	30.72x	+0.24%	2.29TCr
Average	27.38x	2.90x	16.63x	+3.16%	5.32TCr
Weighted average by Cap.	22.25x	2.74x	14.41x	+3.54%