Mondelēz International Inc., current enterprise value calculation

Current share price (P)	$54.76
No. shares of common stock outstanding	1,290,358,492
US$ in millions
Common equity (market value)¹	70,660)
Add: Noncontrolling interest (per books)	26)
Total equity	70,686)
Add: Short-term borrowings (per books)	71)
Add: Current portion of long-term debt (per books)	2,014)
Add: Long-term debt, excluding current portion (per books)	15,664)
Total equity and debt	88,435)
Less: Cash and cash equivalents	1,351)
Enterprise value (EV)	87,084)

Based on: 10-K (reporting date: 2024-12-31).

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 54.76 × 1,290,358,492

Mondelēz International Inc., EV calculation

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Share price^1, 2	$57.43	$76.87	$65.91	$67.02	$56.21
No. shares of common stock outstanding¹	1,293,525,167	1,346,477,411	1,363,306,849	1,388,328,044	1,412,114,559
US$ in millions
Common equity (market value)³	74,287)	103,504)	89,856)	93,046)	79,375)
Add: Noncontrolling interest (book value)	26)	34)	37)	54)	76)
Total equity	74,313)	103,538)	89,893)	93,100)	79,451)
Add: Short-term borrowings (book value)	71)	420)	2,299)	216)	29)
Add: Current portion of long-term debt (book value)	2,014)	2,101)	383)	1,746)	2,741)
Add: Long-term debt, excluding current portion (book value)	15,664)	16,887)	20,251)	17,550)	17,276)
Total equity and debt	92,062)	122,946)	112,826)	112,612)	99,497)
Less: Cash and cash equivalents	1,351)	1,810)	1,923)	3,546)	3,619)
Enterprise value (EV)	90,711)	121,136)	110,903)	109,066)	95,878)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Mondelēz International Inc. Annual Report.

³ 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 57.43 × 1,293,525,167

The financial data exhibits several notable trends in the capital structure and market valuation of the company over the five-year period.

Common Equity (Market Value): The market value of common equity experienced overall growth from 2020 through 2023, rising from $79,375 million to a peak of $103,504 million. However, there is a marked decline in 2024, falling to $74,287 million, which represents a substantial decrease relative to the previous peak and points to a possible revaluation or market correction.
Total Equity: Total equity closely mirrors the trend in market value of common equity, increasing steadily from $79,451 million in 2020 to $103,538 million in 2023 before dropping to $74,313 million in 2024. This parallel movement indicates a strong correlation between book equity and market valuation measures.
Total Equity and Debt: The combined total of equity and debt rose consistently from $99,497 million in 2020 to $122,946 million in 2023, reflecting an increasing scale of the company’s capital base. However, a notable contraction occurred in 2024, with the total falling to $92,062 million, suggesting either debt reduction, equity contraction, or both.
Enterprise Value (EV): Enterprise value followed a similar growth pattern as total equity and debt from 2020 through 2023, increasing from $95,878 million to $121,136 million. This suggests expanding enterprise size and investor valuation. Nonetheless, a sharp decline to $90,711 million in 2024 indicates a significant reduction in perceived overall company value, aligning with decreases seen in equity and total capital.

In summary, the data illustrates a consistent growth trajectory in capital metrics and valuation from 2020 to 2023, followed by a pronounced downturn across all key measures in 2024. This pattern may warrant further investigation into external market conditions, operational performance, or capital structure changes impacting company valuation in the most recent period.

Download chart

Mondelēz International Inc. (NASDAQ:MDLZ)

Enterprise Value (EV)

Current Enterprise Value (EV)

Historical Enterprise Value (EV)