WK KELLOGG CO -SPN KLG
December 21, 2023 - 2:07pm EST by
SamPR
2023 2024
Price: 12.70 EPS 0 1.07
Shares Out. (in M): 86 P/E 0 11.9
Market Cap (in $M): 1,092 P/FCF 0 -16.4
Net Debt (in $M): 550 EBIT 0 172
TEV (in $M): 1,642 TEV/EBIT 0 9.6

Sign up for free guest access to view investment idea with a 45 days delay.

 
* Idea not eligible for membership requirements

Description

WK Kellogg is a low-risk consumer staple at an attractive valuation with numerous self-help opportunities unlocked by the recent spin.  

 

Risk-reward is heavily skewed to the upside for patient shareholders:



 

Bear

Base

Bull

4-year sales growth CAGR

-1.0%

3.0%

4.2%

2027 EBITDA %

11%

14%

16%

2027 FCF

$100

$199

$260

Multiple

8

10

14

3-year Upside (w 5% div yield)

-12%

97%

248%

 

The key variable in my 2027 projections is EBITDA margin. Notably, management guides to “mid-teens” EBITDA margin by year-end 2026 largely due to supply chain efficiencies unlocked by capex to refresh the manufacturing base.

 

I'm betting that:

  1. Visibility toward mid teens EBITDA margins emerges by December 2026
  2. By that time, the company will be converting nearly 100% of NI into FCF
  3. The market will reward the company with a LDD multiple of forward expected FCF by that date, resulting in 100% - 250% total upside over three years

 

Company background:

  • KLG is a pure-play cereal company with ~25% industry share; cereal brands span mainstream and health/wellness categories (e.g. Frosted Flakes, Corn Flakes, Raisin Bran, Special K, Kashi, Bare Naked Granola, and many more). 

  • KLG spun out from Kellanova (~$18B diversified packaged food company) in order to increase focus and transform marketing and supply-chain operations

  • 88% of sales are in the United States, 11% in Canada, and 1% in the Caribbean

  • The company is led by CEO Gary Pilnick, an executive with the parent company since 2000

  • ROIC is 22% (tangible capital only)

 

Favorable industry dynamics and competitive position:

  • Oligopolistic market structure – Kellogg, General Mills, and Post control ~75% of the market

  • Heavily branded category; this is a good barrier to entry because of accumulated marketing and consumer mind share

  • Private label is a threat, but it’s only 7.5% of the market

  • Growth is sluggish but positive: expect LSD category growth going forward

  • Recession resistant: in weak macro, some consumers trade down to cereal from other more expensive meal options

 

Recent operational issues and self help opportunities:

  • Three big events created inventory outages and loss of grocery shelf space since 2020:

    • COVID factory downtimes

    • Employee strike

    • Factory fire

  • Grocers reallocated Kellogg’s shelf space to competitors, and Kellogg estimates that current coverage is 90% of where it should be

  • Post-spin pure-play focus on cereal should favor sales team to win back shelf space

  • Kellogg also intends to spend $475M in growth capex over three years  to revamp manufacturing operations which will both increase inventory dependability and margins by ~5.0% (hence company guidance “mid teens” EBITDA margins by year-end 2026

  • Kellogg also has renewed focus on brand extensions to create consumer excitement and drive sales 

 

Favorable spin dynamics: 

  • CEO Gary Pilnick has aligned incentives, with equity holdings worth multiples of his cash compensation (~$5M in holdings vs. ~$2M in cash comp)

  • Management tone on calls is energized; I sense that the team is excited to get to work

  • Introduction of 5% annual dividend signals management optimism, and is despite guidance for nearterm negative FCF due to growth capex

  • Large parent ($18B K) and small SpinCo ($1B KLG) often results in selling pressure in SpinCo, creating price dislocation

 

Key risks:

  • Cereal category deteriorates due to health and wellness trends. However, KLG is positioned to mitigate this trend with important health and wellness brands (Special K, Bare Naked, Kashi)

  • Lack of execution / management can't achieve what they expect to with operational improvements

 

For a detailed look at my income statement, cash flow, and balance sheet assumptions, see below: 



 

2023

2024

2025

2026

2027

Sales (millions)

$2,700

$2,727

$2,836

$2,950

$3,038

Sales growth

 

1.0%

4.0%

4.0%

3.0%

Adj EBITDA

$251

$260

$312

$383

$425

Adj EBITDA margin

9.30%

9.5%

11%

13%

14%

Separation costs / restructuring

 

$20

$10

$5

$5

Maintenance capex

 

$68

$74

$80

$83

Supply chain revamp capex

 

$158

$158

$158

$0

Interest expense

 

$44

$54

$60

$60

Cash taxes

 

$36

$49

$67

$78

Net debt

$551

$672

$760

$801

$657

FCF

 

-$66

-$33

$14

$199

Cash earnings ex growth capex

 

$92

$126

$172

$199

Dividends

 

$55

$55

$55

$55

Net debt / EBITDA

2.2

2.6

2.4

2.1

1.5

FCF yield

 

-6.1%

-3.0%

1.3%

18.2%

Earnings yield

 

8.4%

11.5%

15.7%

18.2%

Net working capital

-$165

-$167

-$173

-$180

-$186

Net PP&E

$721

$879

$1,038

$1,196

$1,196

 

I do not hold a position with the issuer such as employment, directorship, or consultancy.
I and/or others I advise hold a material investment in the issuer's securities.

Catalyst

Management delivers operational improvements, especially EBITDA margin expansion. 

    show   sort by    
      Back to top