Valuation Mondelez International, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 12/12/2025 am IST			5-day change	1st Jan Change
53.79 ^USD	-0.19%		-4.00%	-9.94%

02:03am	Mondelez International declares regular quarterly dividend of $0.50 per share	RE
01:22am	Mondelez International Keeps Quarterly Dividend at $0.50 a Share; Payable Jan. 14, 2026, to Holders of Record as of Dec. 31	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	83,622	92,501	91,018	98,570	79,871	69,537	-	-
Change	-	10.62%	-1.6%	8.3%	-18.97%	-12.94%	-	-
Enterprise Value (EV) ¹	1,00,049	1,08,467	1,12,028	1,16,168	96,269	88,665	89,371	89,596
Change	-	8.41%	3.28%	3.69%	-17.13%	-7.9%	0.8%	0.25%
P/E ratio	23.7x	21.8x	34x	20x	17.5x	23.2x	17.3x	15.7x
PBR	3.03x	3.29x	3.42x	3.48x	2.97x	2.76x	2.8x	2.8x
PEG	-	0.9x	-1x	0.2x	-3.17x	-0.7x	0.5x	1.5x
Capitalization / Revenue	3.15x	3.22x	2.89x	2.74x	2.19x	1.81x	1.74x	1.68x
EV / Revenue	3.76x	3.78x	3.56x	3.23x	2.64x	2.31x	2.24x	2.17x
EV / EBITDA	18.1x	18.4x	18.3x	17x	13.4x	13.5x	12.8x	12x
EV / EBIT	22.7x	22.7x	22.3x	20.6x	16.3x	17.2x	16.1x	15x
EV / FCF	32.3x	34.2x	37.3x	32.3x	27.3x	27.4x	23.3x	21.5x
FCF Yield	3.1%	2.93%	2.68%	3.1%	3.66%	3.65%	4.28%	4.65%
Dividend per Share ²	1.2	1.33	1.47	1.62	1.79	1.928	2.068	2.267
Rate of return	2.05%	2.01%	2.21%	2.24%	3%	3.58%	3.84%	4.21%
EPS ²	2.47	3.04	1.96	3.62	3.42	2.32	3.111	3.429
Distribution rate	48.6%	43.8%	75%	44.8%	52.3%	83.1%	66.5%	66.1%
Net sales ¹	26,581	28,720	31,496	36,016	36,441	38,349	39,906	41,274
EBITDA ¹	5,517	5,888	6,136	6,849	7,201	6,553	7,002	7,465
EBIT ¹	4,401	4,775	5,029	5,634	5,899	5,158	5,557	5,957
Net income ¹	3,555	4,300	2,717	4,959	4,611	3,151	3,958	4,265
Net Debt ¹	16,427	15,966	21,010	17,598	16,398	19,128	19,834	20,058
Reference price ²	58.47	66.31	66.65	72.43	59.73	53.89	53.89	53.89
Nbr of stocks (in thousands)	14,30,163	13,94,972	13,65,619	13,60,896	13,37,194	12,90,358	-	-
Announcement Date	28/01/21	27/01/22	31/01/23	30/01/24	04/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MONDELEZ INTERNATIONAL, INC.	23.23x	2.31x	13.53x	3.58%	6.95TCr
NESTLÉ S.A.	19.67x	2.84x	14.26x	3.97%	25TCr
DANONE	21.34x	2.06x	11.81x	2.99%	5.65TCr
THE HERSHEY COMPANY	37.21x	3.55x	17.51x	3.03%	3.65TCr
KELLANOVA	23.47x	2.68x	15.28x	2.75%	2.9TCr
KRAFT HEINZ	-5.67x	1.9x	8.23x	6.57%	2.88TCr
ARCHER-DANIELS-MIDLAND COMPANY	26.68x	0.43x	10.63x	3.55%	2.8TCr
NESTLÉ INDIA LIMITED	72.55x	10.55x	45.56x	1.09%	2.59TCr
GENERAL MILLS, INC.	9.07x	2.02x	10.8x	5.34%	2.44TCr
Average	25.28x	3.15x	16.40x	3.65%	6.09TCr
Weighted average by Cap.	22.72x	2.89x	15.01x	3.73%