WK Kellogg Co
NYSE:KLG
Intrinsic Value
The intrinsic value of one KLG stock under the Base Case scenario is 28.42 USD. Compared to the current market price of 18.76 USD, WK Kellogg Co is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
WK Kellogg Co
Fundamental Analysis

Revenue & Expenses Breakdown
WK Kellogg Co
Balance Sheet Decomposition
WK Kellogg Co
Current Assets | 619m |
Cash & Short-Term Investments | 40m |
Receivables | 199m |
Other Current Assets | 380m |
Non-Current Assets | 1.3B |
PP&E | 899m |
Intangibles | 110m |
Other Non-Current Assets | 334m |
Free Cash Flow Analysis
WK Kellogg Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
WK Kellogg Co
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
808m
USD
|
Operating Expenses
|
-631m
USD
|
Operating Income
|
177m
USD
|
Other Expenses
|
-105m
USD
|
Net Income
|
72m
USD
|
KLG Profitability Score
Profitability Due Diligence
WK Kellogg Co's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
WK Kellogg Co's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
KLG Solvency Score
Solvency Due Diligence
WK Kellogg Co's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
WK Kellogg Co's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KLG Price Targets Summary
WK Kellogg Co
According to Wall Street analysts, the average 1-year price target for KLG is 17.52 USD with a low forecast of 14.14 USD and a high forecast of 21 USD.
Dividends
Current shareholder yield for KLG is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one KLG stock under the Base Case scenario is 28.42 USD.
Compared to the current market price of 18.76 USD, WK Kellogg Co is Undervalued by 34%.