The Kraft Heinz Company logo KHC - The Kraft Heinz Company

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 4
HOLD 20
SELL 11
STRONG
SELL
0
| PRICE TARGET: $22.75 DETAILS
HIGH: $26.00
LOW: $18.00
MEDIAN: $23.00
CONSENSUS: $22.75
DOWNSIDE: 12.06%
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 20.3% below fair value
Current Price $25.87
Bear Case $26.74 3.4% upside ($26.74 - $25.87) / $25.87 = 3.4% $1.91 × 14x P/E
Fair Value $32.47 25.5% upside ($32.47 - $25.87) / $25.87 = 25.5% $1.91 × 17x P/E
Bull Case $38.20 47.7% upside ($38.20 - $25.87) / $25.87 = 47.7% $1.91 × 20x P/E

Adjust Assumptions

17.0x
1.91$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 13.5x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $1.91, the base-case value is $32.47 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (35 analysts) $22.75
Analyst Range $18.00 – $26.00
Divergence from AlphaVal 43%

Warnings

Wall Street's average price target is $22.75 (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