Stock Analysis on Net

Kimberly-Clark Corp. (NYSE:KMB)

This company has been moved to the archive! The financial data has not been updated since April 23, 2021.

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Kimberly-Clark Corp., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
Net income attributable to Kimberly-Clark Corporation 2,352 2,157 1,410 2,278 2,166
Net income attributable to noncontrolling interests 44 40 35 41 53
Net noncash charges 970 827 1,136 758 679
Operating working capital 363 (288) 389 (148) 334
Cash provided by operations 3,729 2,736 2,970 2,929 3,232
Capital spending (1,217) (1,209) (877) (785) (771)
Proceeds from dispositions of property 31 242 51 3 23
Change in short-term debt (561) 303 (34) 360 (908)
Debt proceeds 1,845 706 507 937 1,293
Debt repayments (854) (707) (407) (1,481) (598)
Free cash flow to equity (FCFE) 2,973 2,071 2,210 1,963 2,271

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Kimberly-Clark Corp. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Kimberly-Clark Corp. FCFE decreased from 2018 to 2019 but then increased from 2019 to 2020 exceeding 2018 level.

Price to FCFE Ratio, Current

Kimberly-Clark Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 337,431,588
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 2,973
FCFE per share 8.81
Current share price (P) 132.11
Valuation Ratio
P/FCFE 14.99
Benchmarks
P/FCFE, Competitors1
Procter & Gamble Co. 28.58
P/FCFE, Industry
Consumer Staples 27.02

Based on: 10-K (reporting date: 2020-12-31).

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

Kimberly-Clark Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
No. shares of common stock outstanding1 338,363,924 341,795,666 344,431,630 350,706,285 356,274,872
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 2,973 2,071 2,210 1,963 2,271
FCFE per share3 8.79 6.06 6.42 5.60 6.37
Share price1, 4 132.09 144.74 113.36 111.69 122.93
Valuation Ratio
P/FCFE5 15.03 23.89 17.67 19.95 19.29
Benchmarks
P/FCFE, Competitors6
Procter & Gamble Co. 17.20 25.81
P/FCFE, Industry
Consumer Staples 17.29 18.06

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2020 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 2,973,000,000 ÷ 338,363,924 = 8.79

4 Closing price as at the filing date of Kimberly-Clark Corp. Annual Report.

5 2020 Calculation
P/FCFE = Share price ÷ FCFE per share
= 132.09 ÷ 8.79 = 15.03

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. Kimberly-Clark Corp. P/FCFE ratio increased from 2018 to 2019 but then decreased significantly from 2019 to 2020.