The Kraft Heinz Company

The Kraft Heinz Company

KHCยทNASDAQ

$22.76

-2.4%
Consumer DefensivePackaged Foods

The Kraft Heinz Company, together with its subsidiaries, manufactures and markets food and beverage products in the United States, Canada, the United Kingdom, and internationally. Its products include condiments and sauces, cheese and dairy products, meals, meats, refreshment beverages, coffee, and other grocery products. The company also offers dressings, healthy snacks, and other categories; and spices and other seasonings. It sells its products through its own sales organizations, as well as through independent brokers, agents, and distributors to chain, wholesale, cooperative and independent grocery accounts, convenience stores, drug stores, value stores, bakeries, pharmacies, mass merchants, club stores, and foodservice distributors and institutions, including hotels, restaurants, hospitals, health care facilities, and government agencies; and online through various e-commerce platforms and retailers. The company was formerly known as H.J. Heinz Holding Corporation and changed its name to The Kraft Heinz Company in July 2015. The Kraft Heinz Company was founded in 1869 and is headquartered in Pittsburgh, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$26.99B
EPS-4.9300
P/E Ratio-4.62
Earnings Date07/29/2026
The Kraft Heinz Company

The Kraft Heinz Company Fair Value Envelope

KHC ยท NASDAQ

Our analysis suggests that KHC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $22.76, this represents a potential HIDDEN relative to our calculated worth for The Kraft Heinz Company.

Intrinsic Value
Current Price: $22.76

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$212.2B
+ Cash & Equivalents$2.6B
Firm Value$214.8B
- Debt$21.2B
Equity Value$193.5B
/ Shares Outstanding1,183,655,579B
DCF Value$164
UNDERVALUED BY 618%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$5.2B
$6.0B
$6.9B
$8.0B
$9.3B
$10.8B
$12.5B
$14.5B
$16.8B
$19.4B
Maintenance CapEx
-$185.6M
-$215.0M
-$249.1M
-$288.6M
-$334.4M
-$387.4M
-$448.8M
-$520.0M
-$602.4M
-$697.9M
Owner Earnings
$5.0B
$5.8B
$6.7B
$7.7B
$9.0B
$10.4B
$12.1B
$14.0B
$16.2B
$18.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$4.6B
$5.0B
$5.3B
$5.7B
$6.1B
$6.6B
$7.0B
$7.5B
$8.1B
$8.7B
Terminal Value represents 69.6% of Enterprise Value