Skip to content
StockMarketAgent
Direct answer
MDLZ trades against a final fair-value range of $54.61-$86.01, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $54.6, high $86.0, with mid-point at $70.1.
Stock analysis

MDLZ fair value $55–$86

By StockMarketAgent.AI team· supervised by
Analisado: 2026-05-20Próxima atualização: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Preço
$61.29
▲ +8.82 (+14.39%)
Valor justo
$70
$55–$86
Classificação
Comprar
confidence 82/100
Potencial de alta
+14.4%
upside to fair value
Margem de segurança
$59.59
MoS level · 15%
Capitalização de mercado
$78.7B
P/E fwd 18.1
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

  • Composite fair value $70 with high case $86.
  • Implied upside of 14.4% to fair value.
  • Moat 9/10 · confidence 82/100 · Mature compounder.
  • Trades at a measured discount to fair value with adequate margin of safety.
Fair value
$70
Margin of safety
+12.6%
Confidence
82/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$61.29Price
Low $54.61
Mid $70.11
High $86.01

MDLZ trades against a final fair-value range of $54.61-$86.01, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible brand equity (Oreo, Cadbury,
    Intangible brand equity (Oreo, Cadbury, Ritz)
  • Unmatched global distribution scale
    Unmatched global distribution scale
  • Cycle upside
    Consumer resilience allows dominant brands to retain elevated pricing even as input costs normalize, driving outsized margin expansion.

§2 Cenário pessimista

Persistent inflation in key inputs like cocoa, coupled with consumer down-trading to private label alternatives, compresses gross margins and stalls EPS growthEPS growthYear-over-year change in diluted earnings per share. The bottom-line growth rate that drives shareholder return when multiples are stable.. In this scenario, the market violently re-rates the terminal multipleTerminal multipleThe exit P/E or EV/EBITDA we apply to the final year of an explicit forecast. Anchored to the business's long-run quality and the prevailing risk-free rate. down to 15x as structural growth assumptions deteriorate.

Como esta tese pode falhar

Cocoa Super-Cycle Exhaustion

· Medium

Raw material costs structurally step up, entirely neutralizing pricing levers and crushing gross margins beyond the firm's hedging capacity.

FV impact
-15% to intrinsic value
Trigger
12 to 24 months

Private Label Defection

· Medium

Global consumers permanently shift to generic snacking alternatives, causing an unrecoverable impairment to organic volume growth and brand equity.

FV impact
-22% to intrinsic value
Trigger
24 to 36 months

GLP-1 Demand Disruption

· Low

Widespread global adoption of appetite-suppressing pharmaceuticals permanently shrinks the total addressable market for impulse consumer snacking.

FV impact
-30% to intrinsic value
Trigger
3 to 5 years
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
Operating cash flow to net income conversion drops sustainably below 1.0x.MonitorDeterioration versus the report thesis
Forward 3-year organic volume growth turns strictly negative.MonitorDeterioration versus the report thesis
Gross margin compresses by more than 150 basis points year-over-year.MonitorDeterioration versus the report thesis
SG&A expenses consistently outpace organic revenue growth.MonitorDeterioration versus the report thesis
Dividend payout ratio breaches 100% of free cash flow to firm.MonitorDeterioration versus the report thesis

§3 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3T−4CAGR
Período2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Receita—$31.50B$36.02B$36.44B$38.54B+5.2%
Lucro bruto—$11.31B$13.76B$14.26B$10.94B-0.8%
Lucro operacional—$3.80B$5.61B$6.67B$3.62B-1.2%
Lucro líquido—$2.72B$4.96B$4.61B$2.45B-2.5%
LPA (diluído)$3.04$1.96$3.62$3.42$1.89-11.2%
EBITDA—$4.76B$7.65B$8.07B$4.97B+1.1%
P&D——————
SG&A—$7.38B$8.00B$7.44B$7.17B-0.7%

Pontuações de qualidade

OCF / Lucro líquido
1.84×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Fail
Limite ajustado ao setor
ROIC
6.0%
Retorno sobre o capital investido
Seção 3

Numbers analysis

Fluxo de caixa

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Alocação de capital

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
FAQ

MDLZ — frequently asked questions

  1. Based on our latest analysis, MDLZ looks modestly undervalued. The current price is $61.3 versus a composite fair-value midpoint of $70.1 (range $54.6–$86.0), which implies roughly 14.4% upside to the midpoint.

Related coverage

Names readers of MDLZ also follow

Same archetype: mature-compounder