Mondelez International
- Price
- 60.52 USD
- Fair value
- 36.49 USD
- Discount to fair value
- −66%
- Mkt cap
- 77.69B
- P/E
- 31.7×
- P/B
- 3.01×
- EV
- 97.33B
- Div yield
- 3.20%
- ROE
- 9.5%
- Net margin
- 6.4%
Current price60.52USD
Fair value (est., median)36.49USD
UndervaluedFair valueOvervalued
+65.9% above fair valueWould need to fall ~39.7% to reach fair value.
Median ofDCF 50.76DDM 50.22Graham 31.89Residual Income 36.49Earnings Power 29.94
Health Check
33.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 65.9% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 28.72B | 31.50B | 36.02B | 36.44B | 38.54B |
| Net Income | 4.30B | 2.72B | 4.96B | 4.61B | 2.45B |
| Net Margin | 15.0% | 8.6% | 13.8% | 12.7% | 6.4% |
| Operating Cash Flow | 4.14B | 3.91B | 4.71B | 4.91B | 4.51B |
| OCF Margin | 14.4% | 12.4% | 13.1% | 13.5% | 11.7% |
| Capital Expenditure | 965.00M | 906.00M | 1.11B | 1.39B | 1.28B |
| Free Cash Flow | 3.18B | 3.00B | 3.60B | 3.52B | 3.23B |
| FCF Margin | 11.1% | 9.5% | 10.0% | 9.7% | 8.4% |
| FCF Conversion | 73.9% | 110.5% | 72.6% | 76.4% | 132.0% |
| EPS (Diluted) | 3.35/sh | 2.12/sh | 3.86/sh | 3.59/sh | 1.91/sh |
| Dividend / Share | 1.42/sh | 1.55/sh | 1.68/sh | 1.83/sh | 1.94/sh |
Dividend return (if you buy today)if you buy today
Dividend yield3.20%
Dividend / share1.94 USD
If you invest
USD
Shares (≈)165
Est. annual income319.67 USD
At this rate, dividends alone return your capital in ~31.2 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.50 | 0.50 | — | — | 1.00 | 1.7% |
| 2025 | 0.47 | 0.47 | 0.50 | 0.50 | 1.94 | 3.1% |
| 2024 | 0.43 | 0.43 | 0.47 | 0.47 | 1.83 | 2.6% |
| 2023 | 0.39 | 0.39 | 0.43 | 0.43 | 1.68 | 2.4% |
| 2022 | 0.35 | 0.35 | 0.39 | 0.39 | 1.55 | 2.4% |
Corporate actions
DCash Dividend
0.50 USD /sh2026-06-30
DCash Dividend
0.50 USD /sh2026-03-31
DCash Dividend
0.50 USD /sh2025-12-31
DCash Dividend
0.50 USD /sh2025-09-30
DCash Dividend
0.47 USD /sh2025-06-30
DCash Dividend
0.47 USD /sh2025-03-31
DCash Dividend
0.47 USD /sh2024-12-31
DCash Dividend
0.47 USD /sh2024-09-30
DCash Dividend
0.43 USD /sh2024-06-28
DCash Dividend
0.43 USD /sh2024-03-27
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
50.76 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
50.22 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
31.89 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
36.49 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
29.94 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)36.49 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.97%
- CAPM cost of equity
- 7.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Mondelez International regularly?
Starting year
- Invested
- 1K/yr · 26K total(2001 → today · 26 yrs)
- your value today is
- 58.1K USD
- Total return
- +123.6%(+66.1% Dividends · +57.5% Capital gain)
- Annualised (IRR)
- +7.6%
Invested26KUSD
Dividends17.2KUSD
Capital gain15KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.