Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
37.18 USD34.64 USD43.87 USD
+76.85%
34.64 USDCurrent price is 76.8% above the base model value.
M
Consumer DefensiveConfectionersUnited States
MDLZ.US · Mondelez International, Inc.
NMS · US · USD
Latest price61.26 USD
30D-0.06%
Vs. base value+56.8%
Research summary
MDLZ.US latest organized financial period shows revenue grew +5.75% YoY and net income declined -46.84% YoY. Current price is about 61.26 USD, while the model base case is about 39.08 USD; the current price sits +56.8% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue39B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price61.26 USD
Base value39.08 USD
Vs. base+56.8%
Price date2026/04/28
39.08 USD39.08 USD43.87 USD
+56.76%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
46.05 USD42.91 USD54.34 USD
+42.76%
42.91 USDCurrent price is 42.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.2%
Current price implies roughly 5.2% annualized FCF growth.
5.2%Current price implies roughly 5.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
39.08 USD39.08 USD39.08 USD
+56.76%
39.08 USDCurrent price is 56.8% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 39B USD | 2B USD | 3B USD | 1.89 |
| 2024/12/30 | Annual | 36B USD | 5B USD | 4B USD | 3.42 |
| 2023/12/30 | Annual | 36B USD | 5B USD | 4B USD | 3.62 |
| 2022/12/30 | Annual | 31B USD | 3B USD | 3B USD | 1.96 |
| 2021/12/30 | Annual | 29B USD | 4B USD | 3B USD | 3.04 |
Ad placement