The Kraft Heinz Company logo KHC - The Kraft Heinz Company

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 4
HOLD 21
SELL 10
STRONG
SELL
0
| PRICE TARGET: $22.78 DETAILS
HIGH: $25.00
LOW: $18.00
MEDIAN: $23.00
CONSENSUS: $22.78
DOWNSIDE: 4.25%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 19.5% below fair value
Current Price $23.79
Bear Case $24.35 2.3% upside ($24.35 - $23.79) / $23.79 = 2.3% $1.91 × 14x P/E
Fair Value $29.56 24.3% upside ($29.56 - $23.79) / $23.79 = 24.3% $1.91 × 17x P/E
Bull Case $34.78 46.2% upside ($34.78 - $23.79) / $23.79 = 46.2% $1.91 × 20x P/E

Adjust Assumptions

17.0x
1.91$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 12.5x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $22.78 from 35 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $29.56 per share.

Warnings

Wall Street's average price target is $22.78 (from 35 analysts). Our estimate is 43% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples