Stock Analysis on Net

Kraft Heinz Co. (NASDAQ:KHC)

This company has been moved to the archive! The financial data has not been updated since July 31, 2020.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Kraft Heinz Co., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 28, 2019 Dec 29, 2018 Dec 30, 2017 Dec 31, 2016 Dec 31, 2015
Net income (loss) attributable to Kraft Heinz 1,935 (10,192) 10,999 3,632 634
Net (income) loss attributable to noncontrolling interest (2) (62) (9) 10 13
Net noncash charges 1,852 14,891 (7,068) 567 1,153
Changes in current assets and liabilities (233) (2,063) (3,395) 1,029 667
Net cash provided by operating activities 3,552 2,574 527 5,238 2,467
Cash paid during the period for interest, net of tax1 948 1,204 906 853 449
Capital expenditures (768) (826) (1,217) (1,247) (648)
Free cash flow to the firm (FCFF) 3,732 2,952 216 4,844 2,268

Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Kraft Heinz Co. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Kraft Heinz Co. FCFF increased from 2017 to 2018 and from 2018 to 2019.

Interest Paid, Net of Tax

Kraft Heinz Co., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 28, 2019 Dec 29, 2018 Dec 30, 2017 Dec 31, 2016 Dec 31, 2015
Effective Income Tax Rate (EITR)
EITR1 27.40% 8.90% 28.60% 27.50% 36.20%
Interest Paid, Net of Tax
Cash paid during the period for interest, before tax 1,306 1,322 1,269 1,176 704
Less: Cash paid during the period for interest, tax2 358 118 363 323 255
Cash paid during the period for interest, net of tax 948 1,204 906 853 449

Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 See details »

2 2019 Calculation
Cash paid during the period for interest, tax = Cash paid during the period for interest × EITR
= 1,306 × 27.40% = 358


Enterprise Value to FCFF Ratio, Current

Kraft Heinz Co., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 69,123
Free cash flow to the firm (FCFF) 3,732
Valuation Ratio
EV/FCFF 18.52
Benchmarks
EV/FCFF, Competitors1
Coca-Cola Co. 26.73
Mondelēz International Inc. 29.00
PepsiCo Inc. 29.72
EV/FCFF, Sector
Food, Beverage & Tobacco 33.77
EV/FCFF, Industry
Consumer Staples 35.08

Based on: 10-K (reporting date: 2019-12-28).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Kraft Heinz Co., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 28, 2019 Dec 29, 2018 Dec 30, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 59,922 65,217 116,405 141,537 114,624
Free cash flow to the firm (FCFF)2 3,732 2,952 216 4,844 2,268
Valuation Ratio
EV/FCFF3 16.06 22.09 538.75 29.22 50.54
Benchmarks
EV/FCFF, Competitors4
Coca-Cola Co. 28.08
Mondelēz International Inc. 30.51
PepsiCo Inc. 35.72
EV/FCFF, Sector
Food, Beverage & Tobacco 30.80
EV/FCFF, Industry
Consumer Staples 24.78

Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 See details »

2 See details »

3 2019 Calculation
EV/FCFF = EV ÷ FCFF
= 59,922 ÷ 3,732 = 16.06

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Kraft Heinz Co. EV/FCFF ratio decreased from 2017 to 2018 and from 2018 to 2019.