Valuation Mondelez International, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-02-06 EST			5-day change	1st Jan Change
60.02 ^USD	-0.48%		+2.65%	+11.50%

02-05	Hershey sees strong 2026 even as cocoa costs weigh	RE
02-05	Hershey sees strong 2026 even as cocoa costs weigh	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	92,501	91,018	98,570	79,871	69,460	76,936	-	-
Change	-	-1.6%	8.3%	-18.97%	-13.03%	10.76%	-	-
Enterprise Value (EV) ¹	108,467	112,028	116,168	96,269	88,540	97,203	97,258	97,156
Change	-	3.28%	3.69%	-17.13%	-8.03%	9.78%	0.06%	-0.1%
P/E ratio	21.8x	34x	20x	17.5x	28.5x	19.5x	17.6x	16.2x
PBR	3.29x	3.42x	3.48x	2.97x	-	3.06x	3.09x	2.97x
PEG	-	-1x	0.2x	-3.17x	-0.6x	0.3x	1.7x	1.82x
Capitalization / Revenue	3.22x	2.89x	2.74x	2.19x	1.8x	1.94x	1.87x	1.82x
EV / Revenue	3.78x	3.56x	3.23x	2.64x	2.3x	2.45x	2.37x	2.29x
EV / EBITDA	18.4x	18.3x	17x	13.4x	13.8x	14.1x	13.1x	12.3x
EV / EBIT	22.7x	22.3x	20.6x	16.3x	17.4x	17.8x	16.5x	15.2x
EV / FCF	34.2x	37.3x	32.3x	27.3x	27.4x	25x	23.5x	19.1x
FCF Yield	2.93%	2.68%	3.1%	3.66%	3.65%	4%	4.25%	5.24%
Dividend per Share ²	1.33	1.47	1.62	1.79	-	2.083	2.261	2.49
Rate of return	2.01%	2.21%	2.24%	3%	-	3.47%	3.77%	4.15%
EPS ²	3.04	1.96	3.62	3.42	1.89	3.08	3.406	3.709
Distribution rate	43.8%	75%	44.8%	52.3%	-	67.6%	66.4%	67.1%
Net sales ¹	28,720	31,496	36,016	36,441	38,537	39,753	41,086	42,357
EBITDA ¹	5,888	6,136	6,849	7,201	6,432	6,875	7,442	7,892
EBIT ¹	4,775	5,029	5,634	5,899	5,074	5,450	5,909	6,384
Net income ¹	4,300	2,717	4,959	4,611	2,451	3,881	4,159	4,546
Net Debt ¹	15,966	21,010	17,598	16,398	19,080	20,266	20,321	20,219
Reference price ²	66.31	66.65	72.43	59.73	53.83	60.02	60.02	60.02
Nbr of stocks (in thousands)	1,394,972	1,365,619	1,360,896	1,337,194	1,290,358	1,281,846	-	-
Announcement Date	1/27/22	1/31/23	1/30/24	2/4/25	2/3/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MONDELEZ INTERNATIONAL, INC.	26.31x	2.51x	14.71x	3.23%	76.94B
NESTLÉ S.A.	20.02x	2.86x	14.35x	3.92%	262B
DANONE	19.74x	1.91x	11x	3.23%	52.31B
THE HERSHEY COMPANY	47.82x	4.44x	21.92x	2.35%	46.95B
ARCHER-DANIELS-MIDLAND COMPANY	30.62x	0.48x	11.52x	3.08%	31.88B
KRAFT HEINZ	-5.73x	1.91x	8.29x	6.49%	29.17B
NESTLÉ INDIA LIMITED	76x	11.06x	49.23x	1.08%	27.72B
GENERAL MILLS, INC.	9.98x	2.07x	10.87x	5.1%	25.54B
Average	28.10x	3.41x	17.74x	3.56%	69.01B
Weighted average by Cap.	24.83x	3.05x	15.84x	3.63%