All companies
Kimberly-Clark logo
StaplesKMB

Kimberly-Clark (KMB) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Kimberly-Clark. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Kimberly-Clark’s most recent SEC filings.

Revenue FY30
$15.64B
from $17.15B
FCF FY30
$1.40B
Margin 9.0%
Enterprise value
$22.36B
1.3× LTM revenue
Equity value
$15.95B
Net debt $6.41B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
-1.8%
-10.0%baseline -1.8%40.0%
Gross margin
33.3%
5.0%baseline 33.3%90.0%
Capex % of revenue
5.4%
0.0%baseline 5.4%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Kimberly-Clark forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does Kimberly-Clark (KMB) do and what are its main brands?+

Kimberly-Clark is a global consumer packaged goods company that manufactures and markets personal care and consumer tissue products. It operates under iconic brands such as Huggies, Kleenex, Kotex, and Scott. Following recent strategic initiatives, its continuing operations are focused on North America and International Personal Care segments.

What are the primary revenue drivers for Kimberly-Clark's continuing operations?+

Kimberly-Clark's revenue is primarily driven by its North America and International Personal Care segments, which constitute 100% of continuing revenue after divestitures. The company relies on high-volume production, strong brand equity, and extensive retail distribution networks across approximately 60 countries to drive sales.

What is Kimberly-Clark's capital expenditure strategy and what are its major programs?+

Kimberly-Clark's capital expenditure is projected to range from 4.5% to 7.5% of revenue, with specific forecasts of $1.1 billion in 2025 and $1.3 billion in 2026. Approximately 60% of this capex is for maintenance, while the remaining 40% is dedicated to growth and supply chain transformation, including network optimization and automation programs.

How does Kimberly-Clark manage its working capital and what is its cash conversion cycle?+

Kimberly-Clark operates with a structural negative cash conversion cycle, estimated at approximately -9 days in 2024, indicating it funds growth through its suppliers. This is supported by aggressively managing payables, with Days Payable Outstanding (DPO) typically ranging from 90-100 days.

What is the purpose of the financial model available for Kimberly-Clark (KMB)?+

The financial model for Kimberly-Clark provides a comprehensive equity valuation and M&A scenario analysis. It allows analysts to forecast the core continuing operations while integrating the pro-forma impacts of the pending Kenvue acquisition and the divestiture of the International Family Care and Professional business.

Is there a downloadable Excel financial model available for Kimberly-Clark (KMB)?+

Yes, a downloadable Excel financial model is available for Kimberly-Clark (KMB). This model provides financial forecasts for the period FY2026 through FY2030, incorporating key assumptions such as revenue growth and various expense percentages.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview