Paying users zone. Data is covered by hidden.

  • Get 1-month access to Mondelēz International Inc. for $17.99, or

  • get full access to entire website for at least 3 months from $49.99.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

This is a one-time payment. There is no automatic renewal.

Microsoft Excel LibreOffice Calc

Mondelēz International Inc. (MDLZ)


Dividend Discount Model (DDM)

Difficulty: Intermediate

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Dividends are the cleanest and most straightforward measure of cash flow because these are clearly cash flows that go directly to the investor.


Intrinsic Stock Value (Valuation Summary)

Mondelēz International Inc., dividends per share (DPS) forecast

US$

Microsoft Excel LibreOffice Calc
Year Value DPSt or Terminal value (TVt) Calculation Present value at hidden
0 DPS01 hidden
1 DPS1 hidden = hidden × (1 + hidden) hidden
2 DPS2 hidden = hidden × (1 + hidden) hidden
3 DPS3 hidden = hidden × (1 + hidden) hidden
4 DPS4 hidden = hidden × (1 + hidden) hidden
5 DPS5 hidden = hidden × (1 + hidden) hidden
5 Terminal value (TV5) hidden = hidden × (1 + hidden) ÷ (hiddenhidden) hidden
Intrinsic value of Mondelēz International Inc.’s common stock (per share) $hidden
Current share price $hidden

Based on: 10-K (filing date: 2019-02-08).

1 DPS0 = Sum of the last year dividends per share of Mondelēz International Inc.’s common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Required Rate of Return (r)

Microsoft Excel LibreOffice Calc
Assumptions
Rate of return on LT Treasury Composite1 RF hidden
Expected rate of return on market portfolio2 E(RM) hidden
Systematic risk of Mondelēz International Inc.’s common stock βMDLZ hidden
 
Required rate of return on Mondelēz International Inc.’s common stock3 rMDLZ hidden

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 rMDLZ = RF + βMDLZ [E(RM) – RF]
= hidden + hidden [hiddenhidden]
= hidden


Dividend Growth Rate (g)

Dividend growth rate (g) implied by PRAT model

Mondelēz International Inc., PRAT model

Microsoft Excel LibreOffice Calc
Average Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Selected Financial Data (US$ in millions)
Cash dividends declared hidden hidden hidden hidden hidden
Net earnings attributable to Mondelēz International hidden hidden hidden hidden hidden
Net revenues hidden hidden hidden hidden hidden
Total assets hidden hidden hidden hidden hidden
Total Mondelēz International shareholders’ equity hidden hidden hidden hidden hidden
Financial Ratios
Retention rate1 hidden hidden hidden hidden hidden
Profit margin2 hidden hidden hidden hidden hidden
Asset turnover3 hidden hidden hidden hidden hidden
Financial leverage4 hidden hidden hidden hidden hidden
Averages
Retention rate hidden
Profit margin hidden
Asset turnover hidden
Financial leverage hidden
 
Dividend growth rate (g)5 hidden

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-09), 10-K (filing date: 2017-02-24), 10-K (filing date: 2016-02-19), 10-K (filing date: 2015-02-20).

2018 Calculations

1 Retention rate = (Net earnings attributable to Mondelēz International – Cash dividends declared) ÷ Net earnings attributable to Mondelēz International
= (hiddenhidden) ÷ hidden = hidden

2 Profit margin = 100 × Net earnings attributable to Mondelēz International ÷ Net revenues
= 100 × hidden ÷ hidden = hidden

3 Asset turnover = Net revenues ÷ Total assets
= hidden ÷ hidden = hidden

4 Financial leverage = Total assets ÷ Total Mondelēz International shareholders’ equity
= hidden ÷ hidden = hidden

5 g = Retention rate × Profit margin × Asset turnover × Financial leverage
= hidden × hidden × hidden × hidden = hidden


Dividend growth rate (g) implied by Gordon growth model

g = 100 × (P0 × rD0) ÷ (P0 + D0)
= 100 × ($hidden × hidden – $hidden) ÷ ($hidden + $hidden) = hidden

where:
P0 = current price of share of Mondelēz International Inc.’s common stock
D0 = the last year dividends per share of Mondelēz International Inc.’s common stock
r = required rate of return on Mondelēz International Inc.’s common stock


Dividend growth rate (g) forecast

Mondelēz International Inc., H-model

Microsoft Excel LibreOffice Calc
Year Value gt
1 g1 hidden
2 g2 hidden
3 g3 hidden
4 g4 hidden
5 and thereafter g5 hidden

where:
g1 is implied by PRAT model
g5 is implied by Gordon growth model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= hidden + (hiddenhidden) × (2 – 1) ÷ (5 – 1) = hidden

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= hidden + (hiddenhidden) × (3 – 1) ÷ (5 – 1) = hidden

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= hidden + (hiddenhidden) × (4 – 1) ÷ (5 – 1) = hidden