Linked here is a detailed quantitative analysis of Kellogg Company (K). Below are some highlights from the above linked analysis:
Company Description: Kellogg Company is a leading producer of ready-to-eat cereal also sells snack and convenience foods such as cookies, crackers, potato chips, cereal bars, fruit snacks and frozen waffles.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
1. Avg. High Yield Price
2. 20-Year DCF Price
3. Avg. P/E Price
4. Graham Number
K is trading at a premium to all four valuations above. Since K's tangible book value is not meaningful, a Graham number can not be calculated. The stock is trading at a 95.1% premium to its calculated fair value of $31.26. K did not earn any Stars in this section.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
1. Free Cash Flow Payout
2. Debt To Total Capital
3. Key Metrics
4. Dividend Growth Rate
5. Years of Div. Growth
6. Rolling 4-yr Div. > 15%
K earned one Star in this section for 1.) above. A Star was earned since the Free Cash Flow payout ratio was less than 60% and there were no negative Free Cash Flows over the last 10 years. The company has paid a cash dividend to shareholders every year since 1923 and has increased its dividend payments for 9 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
1. NPV MMA Diff.
2. Years to > MMA
The NPV MMA Diff. of the $169 is below the $2,600 target I look for in a stock that has increased dividends as long as K has. If K grows its dividend at 3.4% per year, it will take 5 years to equal a MMA yielding an estimated 20-year average rate of 3.41%.
Memberships and Peers: K is a member of the S&P 500 The company’s peer group includes: Campbell Soup Company (CPB) with a 2.9% yield, General Mills, Inc. (GIS) with a 3.1% yield, and The Hershey Company (HSY) with a 2.0% yield.
Conclusion: K did not earn any Stars in the Fair Value section, earned one Star in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of one Star. This quantitatively ranks K as a 1-Star Very Weak stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $26.47 before K's NPV MMA Differential increased to the $2,600 minimum that I look for in a stock with 9 years of consecutive dividend increases. At that price the stock would yield 6.8%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,600 NPV MMA Differential, the calculated rate is 11.5%. This dividend growth rate is higher than the 3.4% used in this analysis, thus providing no margin of safety. K has a risk rating of 2.25 which classifies it as a Medium risk stock.
K enjoys relatively stable end markets. Its marketing efforts and product innovation should bolster sales and reduce the risk of consumers trading down to less expensive products. At 58%, K's free cash flow payout is slightly below my 60% maximum. However, its debt to total capital at 72% is well in excess of my 45% maximum. The stock is trading significantly above my calculated fair value of $31.26, so for now, I will wait on a more opportune time to initiate a position in K.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.
Full Disclosure: At the time of this writing, I held noposition in K (0.0% of my Dividend Growth Portfolio). See a list of all my dividend growth holdings here.
- Darden Restaurant Inc. (DRI) Dividend Stock Analysis
- Consolidated Edison, Inc. (ED) Dividend Stock Analysis
- Meredith Corp. (MDP) Dividend Stock Analysis
- Target Corporation (TGT) Dividend Stock Analysis
- More Stock Analysis
- High Yield Dividend Stocks in Gurus' Portfolio
- Top dividend stocks of Warren Buffett
- Top dividend stocks of George Soros
About the author: