GuruFocus Premium Membership

Serving Intelligent Investors since 2004. Only 96 cents a day.

Free Trial

Free 7-day Trial
All Articles and Columns »

Kellogg Company is priced beyond its fair value

February 21, 2011 | About:
Eric Cota

Eric Cota

1 followers
I believe Kellogg Company (K), at $53/share is priced beyond fair value on a cash flow valuation basis.


Founded in 1906, Kellogg is a leading global producer and marketer of cereal, cookies, crackers, and other convenient foods. The firm's offerings are manufactured in 19 countries and marketed in about 180 countries. Its product portfolio includes well-known brands such as Special K, Frosted Flakes, Corn Flakes, Rice Krispies, Pop-Tarts, Eggo, Keebler, and Morningstar Farms. International sales account for about one third of the firm's consolidated total.


From the 4Q 2010 Earnings Call on 2/3/2011:
  • Since our third quarter call, our outlook on commodity cost inflation for 2011 has increased. As a result, we expect more net price realization, and we have already announced price increases in many of our businesses.
  • Volume is still expected to be flat to down slightly.
  • Internal operating profit is still expected to be flat to down 2%.
  • We now expect cost pressures as a percentage of cost of goods sold to be approximately 7% and cost savings to be about 4%. We are approximately 80% hedged on commodities for 2011. Our gross margin is expected to be down slightly for the year and we have included $0.12 of upfront costs in our plan.
  • We expect cash flow to be $1.1 billion to $1.2 billion in 2011, and we expect capital spending to be approximately 4% of net sales.


As a consumer, I don't have the stomach for further price increases in the cereal aisle. It's bad enough that a basic box of Rice Krispies sets me back $4.50 or more, so I switched to oatmeal as a breakfast cereal substitute. And I don't like the YOY trend in Sales, COGS, Operating Profit, Operating Cash Flow and Free Cash Flow.


Test+Image.jpg
Cash+Flow.jpg


I estimated the firm's WACC at 7.05% using the Capital Asset Pricing Model and the company's recent SEC filings.
Recent free cash flows and noted growth rates:
YearFCF $Millions
2000650
2001856
2002746
2003924
2004950
2005769
2006957
20071031
2008806
20091266
20101001*
* 2010 adjusted Free Cash Flow

Average Annual Growth: approx. 7%,CAGR: approx. 4%, Consensus Forecast Industry 5-Year Growth: approx. 14% per year, Consensus Forecast Company 5-Year Growth: approx. 9% per year
Assuming the company achieves a 5-year growth rate in FCF of 9% per year, and assuming that after the next five years, the company achieves no growth in FCF or 0% growth per year forever:

Discounted Cash Flow Valuation
YearFCF $ Millions
01001
11091
21189
31296
41413
51540
Terminal Value23797


The firm's future cash flows, discounted at a WACC of 7.05%, give a present value for the entire firm (Debt + Equity) of $22,209 million. If the firm's fair value of debt is estimated at $7127 million, then the fair value of the firm's equity could be $15,082 million. $15,082 million / 366 million outstanding shares is approximately $41 per share and a 20% margin of safety is $33. I believe Kellogg Company, at $53/share is priced beyond its fair value on a cash flow valuation basis.

About the author:

Eric Cota
GuruFocus - Stock Picks and Market Insight of Gurus

Rating: 3.3/5 (9 votes)

Comments

Please leave your comment:


Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK