Eric Cota's  Instablog

Eric Cota
Send Message
I'm a value investor for the long term primarily focused on firms in the S&P 500 that produce solid free cash flow and pay dividends. I look for undervalued firms using a discounted cash flow model. I reinvest dividends and track performance on a total return, risk-adjusted basis. Five years... More
My blog:
Manzanita Drive
  • Kellogg Company at $53/share is too pricey for me 0 comments
    Feb 21, 2011 7:28 PM | about stocks: K
    I believe Kellogg Company ($K), at $53/share is priced above fair value on a cash flow valuation basis.
    Founded in 1906, Kellogg is a leading global producer and marketer of cereal, cookies, crackers, and other convenient foods. The firm's offerings are manufactured in 19 countries and marketed in about 180 countries. Its product portfolio includes well-known brands such as Special K, Frosted Flakes, Corn Flakes, Rice Krispies, Pop-Tarts, Eggo, Keebler, and Morningstar Farms. International sales account for about one third of the firm's consolidated total.
    From the 4Q 2010 Earnings Call on 2/3/2011:
    • Since our third quarter call, our outlook on commodity cost inflation for 2011 has increased. As a result, we expect more net price realization, and we have already announced price increases in many of our businesses.
    • Volume is still expected to be flat to down slightly.
    • Internal operating profit is still expected to be flat to down 2%. 
    • We now expect cost pressures as a percentage of cost of goods sold to be approximately 7% and cost savings to be about 4%. We are approximately 80% hedged on commodities for 2011. Our gross margin is expected to be down slightly for the year and we have included $0.12 of upfront costs in our plan.
    • We expect cash flow to be $1.1 billion to $1.2 billion in 2011, and we expect capital spending to be approximately 4% of net sales.
    As a consumer, I don't have the stomach for further price increases in the cereal aisle.  It's bad enough that a basic box of Rice Krispies sets me back $4.50 or more, so I switched to oatmeal as a breakfast cereal substitute.  And I don't like the YOY trend in Sales, COGS, Operating Profit, Operating Cash Flow and Free Cash Flow. 
    I estimated the firm's WACC at 7.05% using the Capital Asset Pricing Model and the company's recent SEC filings.
    Recent free cash flows and noted growth rates:
    Year FCF $Millions
    2000 650
    2001 856
    2002 746
    2003 924
    2004 950
    2005 769
    2006 957
    2007 1031
    2008 806
    2009 1266
    2010 1001*
    * 2010 adjusted Free Cash Flow
    Average Annual Growth: approx. 7%
    CAGR: approx. 4%
    Consensus Forecast Industry 5-Year Growth: approx. 14% per year
    Consensus Forecast Company 5-Year Growth: approx. 9% per year
    Assuming the company achieves a 5-year growth rate in FCF of 9% per year, and assuming that after the next five years, the company achieves no growth in FCF or 0% growth per year forever:
    Discounted Cash Flow Valuation
    Year FCF $ Millions
    0 1001
    1 1091
    2 1189
    3 1296
    4 1413
    5 1540
    Terminal Value 23797
    The firm's future cash flows, discounted at a WACC of 7.05%, give a present value for the entire firm (Debt + Equity) of $22,209 million. If the firm's fair value of debt is estimated at $7127 million, then the fair value of the firm's equity could be $15,082 million.  $15,082 million / 366 million outstanding shares is approximately $41 per share and a 20% margin of safety is $33. I believe Kellogg Company, at $53/share is priced above fair value on a cash flow valuation basis.
    Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.
    Stocks: K
Back To Eric Cota's Instablog HomePage »

Instablogs are blogs which are instantly set up and networked within the Seeking Alpha community. Instablog posts are not selected, edited or screened by Seeking Alpha editors, in contrast to contributors' articles.

Comments (0)
Track new comments
Be the first to comment
Full index of posts »
Latest Followers


More »

Latest Comments

Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.