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:
Visibility toward mid teens EBITDA margins emerges by December 2026
By that time, the company will be converting nearly 100% of NI into FCF
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.
Are you sure you want to close this position WK KELLOGG CO -SPN?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Flag WK KELLOGG CO -SPN for Removal
Are you sure you want to Flag this idea WK KELLOGG CO -SPN for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You Cannot Submit Message ... Yet
You currently do not have message posting privilages, there are
1 way you can get the privilage.
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.