← Scroll for more →
Kellanova (K)
Grain Mill Products
Latest Price
$83.44
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $3.88
Book value / share: $10.94
Formula: √(22.5 × EPS × BVPS)
Graham Number
$30.90
63% downside
Norm. op. income: $1.6B (median of 5yr)
Tax rate: 20%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$21.58
74% downside
Base FCF: $1.1B (median of recent 5yr)
Growth: 1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$25.47
69% downside
EPS: $3.88
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$58.20
30% downside