Company Description: Kellanova (formerly the Kellogg Company) is an American multinational food manufacturing company. It produces cereal and convenience foods and markets them by several well-known brands including the Kellogg's brand.
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. When also considering the NPV MMA Differential, the stock is trading at a 167.9% premium to its calculated fair value of $20.71. 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 no Stars in this section. The company has paid a cash dividend to shareholders every year since 1923 and has increased its dividend payments for 0 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 $96 is below the $3,500 target I look for in a stock that has increased dividends as long as K has. The stock's current yield of 4.11% exceeds the 3.75% estimated 20-year average MMA rate.
Peers: The company’s peer group includes: Campbell Soup Company (CPB) with a 3.5% yield, General Mills, Inc. (GIS) with a 3.6% yield, and The Hershey Company (HSY) with a 2.9% yield.
Conclusion: K did not earn any Stars in the Fair Value section, did not earn any Stars in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of zero Star. This quantitatively ranks K as a 0-Star Avoid stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $12.24 before K's NPV MMA Differential increased to the $3,500 minimum that I look for in a stock with 0 years of consecutive dividend increases. At that price the stock would yield 16.0%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $1,700 NPV MMA Differential, the calculated rate is 9.8%. This dividend growth rate is higher than the -4.6% used in this analysis, thus providing no margin of safety. K has a risk rating of 2.25 which classifies it as a High risk stock.
Historically, K enjoyed relatively stable end markets. Its marketing efforts and product innovation have bolstered sales and reduced risk. At 81%, K's free cash flow payout is up from the 65% in my previous report, and is still above my maximum of 60%. Its debt to total capital at 66% (up from 61% in the previous report) is well in excess of my 45% maximum. The stock is trading significantly above my calculated fair value of $20.71, 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 no position in K (0.0% of my Dividend Growth Portfolio).
Related Articles:
- Wal-Mart Stores, Inc. (WMT) Dividend Stock Analysis
