Name: Kraft Heinz Co. (NASDAQ:KHC) | Enterprise Value (EV)
Creator: Stock Analysis on Net

Current EV
Historical EV

Kraft Heinz Co., current enterprise value calculation

Current share price (P)	$34.38
No. shares of common stock outstanding	1,222,578,592
US$ in millions
Common equity (market value)¹	42,032)
Add: Noncontrolling interest (per books)	126)
Total equity	42,158)
Add: Commercial paper and other short-term debt (per books)	6)
Add: Current portion of long-term debt (per books)	1,022)
Add: Long-term debt, excluding current portion (per books)	28,216)
Total equity and debt	71,402)
Less: Cash and cash equivalents	2,279)
Enterprise value (EV)	69,123)

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

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 34.38 × 1,222,578,592

Download chart

Kraft Heinz Co., EV calculation

	Dec 28, 2019	Dec 29, 2018	Dec 30, 2017	Dec 31, 2016	Dec 31, 2015
Share price^1, 2	$26.88	$28.74	$70.80	$92.94	$77.37
No. shares of common stock outstanding¹	1,221,399,549	1,219,938,804	1,218,801,890	1,217,136,057	1,215,189,526
US$ in millions
Common equity (market value)³	32,831)	35,061)	86,291)	113,121)	94,019)
Add: Noncontrolling interest (book value)	126)	118)	207)	216)	208)
Total equity	32,957)	35,179)	86,498)	113,337)	94,227)
Add: Commercial paper and other short-term debt (book value)	6)	21)	460)	645)	4)
Add: Current portion of long-term debt (book value)	1,022)	377)	2,743)	2,046)	79)
Add: Long-term debt, excluding current portion (book value)	28,216)	30,770)	28,333)	29,713)	25,151)
Total equity and debt	62,201)	66,347)	118,034)	145,741)	119,461)
Less: Cash and cash equivalents	2,279)	1,130)	1,629)	4,204)	4,837)
Enterprise value (EV)	59,922)	65,217)	116,405)	141,537)	114,624)

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 Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Kraft Heinz Co. Annual Report.

³ 2019 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 26.88 × 1,221,399,549

The financial data indicates a significant contraction in the overall valuation of the entity between 2015 and 2019. After reaching a peak in 2016, there is a precipitous decline in both market capitalization and enterprise value, with the most severe devaluation occurring between 2017 and 2018.

Market Equity Valuation: Common equity market value increased from 94,019 million USD in 2015 to a peak of 113,121 million USD in 2016. Subsequently, a sharp downward trend is observed, with the value falling to 32,831 million USD by December 31, 2019, representing a substantial erosion of market capitalization.
Enterprise Value (EV) Trends: The enterprise value follows a trajectory closely aligned with common equity, peaking at 141,537 million USD in 2016 before declining to 59,922 million USD in 2019. This trend reflects a comprehensive reduction in the total value of the business operations over the analyzed period.
Capital Structure and Debt Integration: Total equity and debt peaked at 145,741 million USD in 2016 and decreased to 62,201 million USD by 2019. By the end of the period, common equity represented a significantly smaller proportion of the enterprise value than it did in 2015 and 2016, indicating a shift in the capital composition and a diminished equity cushion relative to the total enterprise value.

AI Ask an analyst for more

My previous chats

Add tokens

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Kraft Heinz Co. (NASDAQ:KHC)

Enterprise Value (EV)

Current Enterprise Value (EV)

Historical Enterprise Value (EV)