KHC · NYSE · Canned, Frozen & Preservd Fruit, Veg & Food Specialties
$23.80 · $28.2B market value · fiscal year to 27 Dec 2025
1 of 8
Buffett tests pass
Margin of safety n/a
Normalised owner earnings are negative, so there is no cash to discount. Buffett would pass on valuing this.
Kraft Heinz sells packaged food and drink under brands such as Kraft, Heinz, Oscar Mayer and Philadelphia. Revenue was $24.9B in the latest year, and sales have drifted lower, with growth averaging -0.6% a year. The latest year ended with a net loss of -$5.8B, mainly because of non-cash impairment losses on goodwill and brands, and the company has 2 loss years across the filings. Return on equity averaged 1.6%, total debt stands at $21.2B, and operating income covers interest at -4.9×, which is a loss-making position. The engine could not produce a valuation because normalised owner earnings are -$1.5B, so there is no cash to discount; at a share price of $23.68 and a market value of $28.1B, the price to book is 0.7×, but book value per share has also fallen by -3.1% a year, so a low ratio to book does not show a bargain.
Predictability: Low
Kraft Heinz sells packaged food and drink under brands such as Kraft, Heinz, Oscar Mayer and Philadelphia. It sells through supermarkets, mass merchants, clubs, drug stores, e-commerce and foodservice buyers across North America, International Developed Markets and Emerging Markets. Revenue reached $24.9B in the latest year, with growth averaging -0.6% a year over 12 years of filings.
Inside the circle? Rated low. The company has 2 loss years in 12 years of filings, and operating margin moved by 20% around its average. Free cash flow of $3.7B shows the brands still generate cash, but the excerpts give no clear basis for a steady ten-year path, given the paused separation and private label pressure on prices.
Durability
Eroding
Pricing power
Weak
Moat type
Brand, Intangibles
The filings point to brands as the main thing that could protect profits. The company says its trademarks are among its most valuable assets, and gross margin has averaged 34% with a volatility of 1.3%. A strong brand should show up in returns on capital, but return on invested capital averaged 1.2% and return on equity averaged 1.6%. The 2025 operating loss was mainly driven by non-cash impairments, and operating margin has moved by 20% around its average. On this evidence the moat looks narrow at best, and its durability is doubtful because prices and volumes are both under pressure.
Threats to the moat
Capital allocation
Poor
Candour
Neutral
Management has paid out more than it earns. The dividend payout averaged 149% of reported profit (payout is the share of profit handed to shareholders as dividends), so the dividend has been larger than the earnings behind it. Shares outstanding have shrunk slightly (-0.4% a year), but book value per share (the net assets behind each share on the balance sheet) has fallen (-3.1% a year). Retained earnings over the period total -$13.5B, so profit kept inside the business has not built owner value, and borrowing stands at $21.2B. On candour, the filing says plainly that pricing actions have hurt market share and that the separation work is paused, but the excerpts do not set out a plan to bring the balance sheet back to health, so that part of the picture is missing.
1 pass · 1 mixed · 6 fail · 2 can't tell
2 loss years across 12 years of filings, with operating margin varying by 20% around its average.
Why this testReturn on equity averaged 1.6%, reaching 15% in 1 of the years measured; the weakest year was -17%.
Discounted owner earnings
Discount rate: 10-year Treasury (5.1%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
The core business is shrinking in volume and the company has taken large non-cash write-downs that wiped out reported profit. Management says price rises have cost market share, so pricing power is weak, which is the first test a Buffett-style investor applies. Debt of $21.2B sits against a cash flow that is negative on a normalised basis, so the dividend and buybacks have been funded by borrowing and asset sales rather than by owner earnings. The filings show the separation has been paused, leaving the strategic direction unsettled. On the Buffett tests as computed, the business fails consistency of earnings, returns on equity and capital, debt, and owner earnings.
Pricing power is weakening under private label pressure
Could break the thesislikelyThe filing says pricing actions have negatively impacted market share, and private label products are sold at lower prices. If shoppers keep trading down, the company cannot raise prices to cover its cost inflation.
Brand values may be overstated on the balance sheet
MateriallikelyGoodwill and brand impairments reached large amounts in 2025, and several brands sit close to their carrying values. Further write-downs would deepen the reported losses and shrink book value.
Debt is large relative to cash generation
MaterialpossibleBuffett's first test is the circle of competence, which asks whether you can understand the economics and estimate the future. The brands are easy to describe, but the filings show profits swinging from a large gain to a large loss, so the future is hard to estimate with confidence. The consistent earning power test fails on the loss years, and the high return on equity test fails because the average is 1.6%. The owner earnings test fails because normalised owner earnings are -$1.5B. On pricing power, the company warns: “We may need to reduce our prices, or be restricted or delayed in our ability to increase prices”. Buffett treats pricing power as the single most important question, and this excerpt points to a weak answer. The filing calls trademarks “among our most valuable assets”, but the impairments show that the carrying values of some brands have needed writing down. The company does pass the low capital intensity test, with capital spending at 0.9× depreciation. Buffett's rates test also fails: the owner earnings yield of -5.2% sits below a Treasury yield of 5.1%, so the cash return on the price is lower than a government bond pays.
Normalised owner earnings in the next annual report
A return to positive owner earnings would allow the value test to run for the first time.
The company's wording on price rises and market share in the management discussion
The filing says pricing actions have negatively impacted market share, so a change in this wording would bear on pricing power.
Further goodwill and brand impairment losses, including on the Kraft brand
The Kraft brand has very little headroom over its carrying amount, so further write-downs are possible.
The refinancing of senior notes maturing in June 2026, and the rates paid on new debt
Debt is large relative to cash flow, and the refinancing terms will show how lenders view the risk.
Whether the Board resumes the Separation work
The filing says the Board decided to pause work related to the Separation, and a restart or cancellation would change the shape of the company.
Questions the filings couldn't answer
How this was made
Kraft Heinz Co · financial data to 27 Dec 2025 from SEC XBRL filings, narrative from the 10-K filed 12 Feb 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 26 filing quotes verified, 1 unverifiable quotes removed. Data completeness 100%. Analysed 19 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“Our products are sold in highly competitive marketplaces, including e-commerce retailers, large-format retailers, and discounters.”
Business · filing
“These pressures have restricted, and may in the future continue to restrict, our ability to increase prices and maintain those price increases in response to commodity and other cost increases, including those related to inflationary pressures.”
Risk factors · filing
“If consumers prefer private label products, then we could lose market share or sales volume, or our product mix could shift to lower margin offerings.”
Risk factors · filing
“Unfavorable volume/mix was primarily due to declines in cold cuts, coffee, certain condiments, bacon, frozen snacks, and desserts.”
Management's discussion · filing
“Our reporting units and brands that were impaired in 2025, 2024, and 2023 were written down to their respective fair values”
Management's discussion · filing
“On February 11, 2026, we announced that the Board has decided to pause work related to the Separation.”
Risk factors · filing
“Our primary sources of liquidity to finance operations, including stock repurchases and dividends on our common stock, is cash generated by our businesses and access to the debt capital markets.”
Risk factors · filing
“We may need to reduce our prices, or be restricted or delayed in our ability to increase prices, in response to competitive, customer, consumer, regulatory, or macroeconomic pressures”
Risk factors · filing
“These pressures have restricted, and may in the future continue to restrict, our ability to increase prices and maintain those price increases”
Risk factors · filing
“In nearly all of our product categories, we compete with branded products as well as private label products, which are typically sold at lower prices.”
Risk factors · filing
“Retail customers, such as supermarkets, warehouse clubs, and food distributors in our major markets, may continue to consolidate, resulting in fewer but larger customers”
Risk factors · filing
“Our trademarks are material to our business and are among our most valuable assets.”
Business · filing
“the pricing actions we have taken have, in some instances, negatively impacted, and could continue to negatively impact, our market share.”
Management's discussion · filing
“Unfavorable volume/mix was primarily due to declines in cold cuts, coffee, certain condiments, bacon, frozen snacks, and desserts.”
Management's discussion · filing
“We must continue to offer products that appeal to consumers, including with respect to their health and wellness preferences”
Risk factors · filing
“The declaration of dividends is subject to the discretion of our Board and depends on various factors”
Management's discussion · filing
“We are not obligated to repurchase any specific number of shares and the program may be modified, suspended, or discontinued at any time.”
Management's discussion · filing
“we announced that the Board has decided to pause work related to the Separation”
Risk factors · filing
“Additionally, the pricing actions we have taken have, in some instances, negatively impacted, and could continue to negatively impact, our market share.”
Management's discussion · filing
“If our ability to continue to raise money in the debt capital markets is impaired, or if there is a significant increase in the cost of debt, there could be an adverse effect on our liquidity.”
Risk factors · filing
After-tax return on invested capital averaged 1.2% over 10 years and was -7.7% in the latest year.
Why this testTotal debt of $21.2B would take n/a of normalised owner earnings to repay; operating income covers interest -4.9×. Interest cover decided this: under 4x fails (payback alone would be a pass, at 4 years or less).
Why this testNormalised owner earnings are -$1.5B, and free cash flow has averaged 265% of reported profit.
Why this testThe owner-earnings yield is -5.2% against a 10-year Treasury yield of 5.1%.
Why this testThe diluted share count has changed by -0.4% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testNeeds both a price history and positive retained earnings across the period.
Why this testNormalised owner earnings are negative, so there is no cash to discount. Buffett would pass on valuing this.
Why this testCapital spending has averaged 0.9× depreciation; estimated maintenance capex was $801.0M last year.
Why this testRevenue growth (CAGR)
-0.6%
Operating margin (avg)
5.8%
Return on equity (avg)
1.6%
ROIC (avg)
1.2%
Cash conversion
265%
Debt payback
n/a
Share count change (CAGR)
-0.4%
Owner earnings yield
-5.2%
Total debt is $21.2B and interest cover is -4.9×. Refinancing a large maturity wall at higher rates would consume cash that could otherwise build value for owners.
Dividend and buybacks exceed earnings
MaterialpossibleDividends have averaged 149% of reported profit, so shareholder payouts are being funded beyond what the business earns. A cut would be a sign of this strain.
Separation paused with unclear outcome
MinorpossibleThe Board paused work on the separation into two companies, and the filing says the company may cease the work entirely. Costs have already been incurred with no defined end point.
What would change the view
“These pressures have restricted, and may in the future continue to restrict, our ability to increase prices and maintain those price increases in response to commodity and other cost increases”
Risk factors · filing
“the pricing actions we have taken have, in some instances, negatively impacted, and could continue to negatively impact, our market share.”
Management's discussion · filing
“Our results of operations reflect goodwill impairment losses of $6.7 billion and intangible asset impairment losses of $2.6 billion in 2025”
Management's discussion · filing
“Our brands that have 20% or less excess fair value over carrying amounts as of the 2025 annual impairment test are considered at a heightened risk of future impairments”
Management's discussion · filing
“may be further delayed or we may decide to cease work related to the Separation entirely.”
Risk factors · filing
“Adjusted Operating Income decreased 11.5% to $4.7 billion in 2025 compared to $5.4 billion in 2024”
Management's discussion · filing