Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
49.00 USD49.00 USD53.03 USD
-54.26%
49.00 USDCurrent price is 54.3% below the base model value.
K
Consumer DefensivePackaged FoodsUnited States
KHC.US · The Kraft Heinz Company
NMS · US · USD
Latest price22.42 USD
30D+7.64%
Vs. base value-39.8%
Research summary
KHC.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +0% YoY. Current price is about 22.42 USD, while the model base case is about 37.22 USD; the current price sits -39.8% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue25B USD
Net income-6B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price22.42 USD
Base value37.22 USD
Vs. base-39.8%
Price date2026/04/28
37.22 USD37.22 USD40.28 USD
-39.78%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
37.22 USD37.22 USD40.28 USD
-39.78%
37.22 USDCurrent price is 39.8% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
31.64 USD31.64 USD31.64 USD
-29.16%
31.64 USDCurrent price is 29.2% below the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 25B USD | -6B USD | 4B USD | -4.93 |
| 2025/12/26 | Annual | - | -6B USD | 4B USD | -4.93 |
| 2024/12/30 | Annual | 26B USD | 3B USD | 3B USD | 2.26 |
| 2024/12/27 | Annual | - | 3B USD | 3B USD | 2.26 |
| 2023/12/30 | Annual | 27B USD | 3B USD | 3B USD | 2.31 |
Ad placement