investorscraft@gmail.com

Intrinsic Value of Kimberly-Clark Corporation (KMB)

Previous Close$130.64
Intrinsic Value
Upside potential
Previous Close
$130.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kimberly-Clark Corporation operates as a global leader in the consumer goods sector, specializing in personal care, consumer tissue, and professional products. The company’s core revenue model is driven by branded essentials such as Huggies diapers, Kleenex tissues, and Scott paper products, which enjoy strong household penetration and brand loyalty. Its diversified portfolio spans over 175 countries, leveraging a mix of direct sales, retail partnerships, and e-commerce channels to maintain steady demand. Kimberly-Clark holds a dominant position in North America and emerging markets, competing with multinational peers like Procter & Gamble and Unilever. The company’s focus on innovation, cost efficiency, and sustainability initiatives—such as reducing environmental footprint—further strengthens its competitive edge. Its Professional segment serves businesses and institutions, adding stability through B2B contracts. Despite inflationary pressures, Kimberly-Clark’s pricing power and operational scale help sustain margins in a competitive landscape.

Revenue Profitability And Efficiency

Kimberly-Clark reported $20.1 billion in revenue for FY 2024, with net income of $2.5 billion, reflecting a net margin of approximately 12.7%. Diluted EPS stood at $7.55, supported by disciplined cost management and pricing strategies. Operating cash flow of $3.2 billion underscores robust liquidity generation, though capital expenditures of $721 million indicate ongoing investments in production efficiency and innovation.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with operating cash flow covering dividends and debt obligations comfortably. Its capital efficiency is evident in steady returns on invested capital, though higher input costs have pressured margins recently. Share buybacks and dividends remain prioritized, reflecting a balanced approach to capital allocation.

Balance Sheet And Financial Health

Kimberly-Clark maintains a solid balance sheet with $1.0 billion in cash and equivalents, against total debt of $7.6 billion. The debt level is manageable given strong cash flow, with a focus on maintaining investment-grade credit ratings. Liquidity remains adequate to fund operations and shareholder returns without undue strain.

Growth Trends And Dividend Policy

Organic growth has been modest, with pricing actions offsetting volume softness in some categories. The company’s dividend policy is a key attraction, with a $4.83 annual payout per share, yielding approximately 3.5%—a testament to its reliable cash flow and commitment to returning capital. Long-term growth hinges on emerging market expansion and product innovation.

Valuation And Market Expectations

Trading at a forward P/E multiple in line with peers, Kimberly-Clark is priced for stable, low-single-digit earnings growth. Market expectations reflect confidence in its defensive positioning and dividend reliability, though limited top-line expansion may cap valuation upside absent significant margin improvement.

Strategic Advantages And Outlook

Kimberly-Clark’s strengths lie in its iconic brands, global distribution, and cost discipline. Near-term challenges include commodity inflation and currency volatility, but its focus on premiumization and sustainability initiatives provides long-term tailwinds. Management’s outlook remains cautiously optimistic, targeting mid-single-digit EPS growth through operational leverage and selective M&A.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount