Stock Analysis on Net

Kellanova (NYSE:K)

This company has been moved to the archive! The financial data has not been updated since August 1, 2024.

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Kellanova, FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 30, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Net income attributable to Kellanova 951 960 1,488 1,251 960
Net income attributable to noncontrolling interests 13 2 7 13 17
Net noncash charges 657 703 204 494 311
Changes in operating assets and liabilities, net of acquisitions and divestitures 24 (14) 2 228 (112)
Net cash provided by operating activities 1,645 1,651 1,701 1,986 1,176
Additions to properties (677) (488) (553) (505) (586)
Net increase (reduction) of notes payable, with maturities less than or equal to 90 days (356) 337 (27) (16) (18)
Issuances of notes payable, with maturities greater than 90 days 35 28 73 44 62
Reductions of notes payable, with maturities greater than 90 days (25) (35) (63) (34) (69)
Issuances of long-term debt 404 39 361 557 80
Reductions of long-term debt (780) (648) (650) (1,229) (1,009)
Debt redemption costs (20) (17)
Free cash flow to equity (FCFE) 246 884 842 783 (381)

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-28).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Kellanova equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Kellanova FCFE increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Price to FCFE Ratio, Current

Kellanova, current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 342,287,795
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 246
FCFE per share 0.72
Current share price (P) 62.05
Valuation Ratio
P/FCFE 86.34
Benchmarks
P/FCFE, Competitors1
Altria Group Inc. 10.80
Coca-Cola Co. 23.50
PepsiCo Inc. 17.53
Philip Morris International Inc. 16.82
P/FCFE, Sector
Food, Beverage & Tobacco 17.62
P/FCFE, Industry
Consumer Staples 26.85

Based on: 10-K (reporting date: 2023-12-30).

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Kellanova, historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
No. shares of common stock outstanding1 340,678,265 341,830,292 341,674,873 343,950,311 342,054,365
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 246 884 842 783 (381)
FCFE per share3 0.72 2.59 2.46 2.28 -1.11
Share price1, 4 56.13 68.91 66.12 59.26 64.50
Valuation Ratio
P/FCFE5 77.73 26.65 26.83 26.03
Benchmarks
P/FCFE, Competitors6
Altria Group Inc. 8.46 11.96 13.06 8.86 7.97
Coca-Cola Co. 22.42 29.91 23.29 30.91 33.31
PepsiCo Inc. 17.88 47.17 77.00 10.51 38.90
Philip Morris International Inc. 11.93 6.64 20.46 15.06 15.65
P/FCFE, Sector
Food, Beverage & Tobacco 15.72 16.58 25.49 14.44 21.35
P/FCFE, Industry
Consumer Staples 21.00 25.12 22.89 17.29 18.06

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-28).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 246,000,000 ÷ 340,678,265 = 0.72

4 Closing price as at the filing date of Kellanova Annual Report.

5 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= 56.13 ÷ 0.72 = 77.73

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. Kellanova P/FCFE ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.