All companies
Kraft Heinz logo
StaplesKHC

Kraft Heinz (KHC) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Kraft Heinz. 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 Kraft Heinz’s most recent SEC filings.

Revenue FY30
$28.88B
from $26.64B
FCF FY30
$1.80B
Margin 6.2%
Enterprise value
$34.44B
1.3× LTM revenue
Equity value
$15.90B
Net debt $18.54B
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)
1.6%
-10.0%baseline 1.6%40.0%
Gross margin
33.0%
5.0%baseline 33.0%90.0%
Capex % of revenue
3.2%
0.0%baseline 3.2%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 Kraft Heinz 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 The Kraft Heinz Company do?+

The Kraft Heinz Company is one of the largest global food and beverage companies, manufacturing and marketing products such as condiments, sauces, cheese, meals, and coffee. It operates across North America, International Developed Markets, and Emerging Markets, with the United States being its dominant market.

How does Kraft Heinz generate revenue?+

Kraft Heinz generates revenue through the manufacturing and marketing of a wide range of food and beverage products globally. Its business model is asset-heavy, relying significantly on brand equity, scale, and extensive retail distribution networks across its key geographies.

What are the key assumptions for a Kraft Heinz financial model?+

Key assumptions for a Kraft Heinz financial model include a revenue growth rate of approximately 1.62%, COGS as 66.96% of revenue, and SGA as 20.12% of revenue. The model also considers a tax rate of about 34.84% and capital expenditure as 3.22% of revenue.

How does Kraft Heinz manage its working capital?+

Kraft Heinz manages its working capital with a focus on aggressive supplier payment terms, resulting in a net working capital profile that is typically negative or slightly positive as a percentage of revenue. The company aims for Days Sales Outstanding of 25-30 days, Days Inventory Outstanding of 55-65 days, and Days Payable Outstanding of 85-100 days.

What is Kraft Heinz's capital expenditure strategy?+

Kraft Heinz typically allocates 3.5% to 4.5% of its revenue to capital expenditures annually, equating to approximately $900 million to $1.1 billion. This spending is split between about 60% for maintenance and 40% for growth and efficiency initiatives like factory automation and capacity expansion for its 'Taste Elevation' platform.

Can I download an Excel financial model for Kraft Heinz?+

Yes, a comprehensive Excel financial model for The Kraft Heinz Company (KHC) is available for download. This model provides an equity valuation and scenario planning tool, enabling analysts to forecast organic growth recovery, margin stabilization, and free cash flow generation.

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