Mondelez International, Inc. logo MDLZ - Mondelez International, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 32
HOLD 8
SELL 2
STRONG
SELL
0
| PRICE TARGET: $70.29 DETAILS
HIGH: $73.00
LOW: $65.00
MEDIAN: $71.00
CONSENSUS: $70.29
UPSIDE: 14.70%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 18.6% above fair value
Current Price $61.28
Bear Case $42.56 30.5% downside ($42.56 - $61.28) / $61.28 = -30.5% $3.04 × 14x P/E
Fair Value $51.68 15.7% downside ($51.68 - $61.28) / $61.28 = -15.7% $3.04 × 17x P/E
Bull Case $60.80 0.8% downside ($60.80 - $61.28) / $61.28 = -0.8% $3.04 × 20x P/E

Adjust Assumptions

17.0x
3.04$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 20.2x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $3.04, the base-case value is $51.68 per share. DDM cross-check: $234.57.

Analyst Consensus (External Reference)

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

Average Target (42 analysts) $70.29
Analyst Range $65.00 – $73.00
Divergence from AlphaVal 26%

Warnings

The company's reported profits differ from official accounting profits by 61%. Check what costs are being left out of the adjusted number.
The company pays out 107% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Dividend-based valuation: $234.57 (above our primary estimate by 354%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $70.29 (from 42 analysts). Our estimate is 26% below 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