Valuation Procter & Gamble Company

Stocks

Market Closed - NYSE Other stock markets 06:02:43 25/07/26 am AEST			5-day change	1st Jan Change
147.41 ^USD	+1.05%		-1.71%	+2.86%

21/07	Barclays Adjusts Price Target on Procter & Gamble to $152 From $146, Maintains Equalweight Rating	MT
21/07	Procter & Gamble Investors Bracing for Fiscal Q4 Organic Sales to Fall Short of Estimates, UBS Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	330,340	344,995	357,647	389,234	373,532	342,234	-	-
Change	-	4.44%	3.67%	8.83%	-4.03%	-8.38%	-	-
Enterprise Value (EV) ¹	352,040	369,274	384,008	412,212	398,484	366,523	366,364	365,785
Change	-	4.9%	3.99%	7.34%	-3.33%	-8.02%	-0.04%	-0.16%
P/E	24.5x	24.7x	25.7x	27.4x	24.5x	21.6x	21x	19.7x
PBR	7.03x	7.35x	7.66x	8.06x	7.48x	6.4x	6x	6.03x
PEG	-	4.38x	16.59x	13.47x	3.01x	5.05x	7.11x	2.86x
Capitalization / Revenue	4.34x	4.3x	4.36x	4.63x	4.43x	3.93x	3.83x	3.71x
EV / Revenue	4.62x	4.61x	4.68x	4.91x	4.73x	4.21x	4.1x	3.96x
EV / EBITDA	17x	17.9x	18.4x	18x	17.1x	15.4x	15x	14.3x
EV / EBIT	19.6x	20.7x	21.2x	20.6x	19.5x	17.8x	17.4x	16.5x
EV / FCF	22.6x	27.2x	27.9x	24.9x	27.3x	24.5x	24x	21.9x
FCF Yield	4.43%	3.67%	3.59%	4.01%	3.67%	4.08%	4.17%	4.57%
Dividend per Share ²	3.242	3.523	3.681	3.829	4.076	4.265	4.441	4.663
Rate of return	2.4%	2.45%	2.43%	2.32%	2.56%	2.9%	3.02%	3.17%
EPS ²	5.5	5.81	5.9	6.02	6.51	6.789	6.989	7.47
Distribution rate	58.9%	60.6%	62.4%	63.6%	62.6%	62.8%	63.5%	62.4%
Net sales ¹	76,118	80,187	82,006	84,039	84,284	87,097	89,370	92,355
EBITDA ¹	20,721	20,620	20,848	22,884	23,303	23,767	24,380	25,658
EBIT ¹	17,986	17,813	18,134	19,988	20,456	20,571	21,045	22,162
Net income ¹	14,306	14,742	14,653	14,879	15,974	16,437	16,950	17,857
Net Debt ¹	21,700	24,279	26,361	22,978	24,952	24,289	24,130	23,550
Reference price ²	134.93	143.79	151.74	164.92	159.32	146.97	146.97	146.97
Nbr of stocks (in thousands)	2,448,233	2,399,297	2,356,969	2,360,135	2,344,542	2,328,599	-	-
Announcement Date	30/7/21	29/7/22	28/7/23	30/7/24	29/7/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.65x	4.21x	15.42x	2.9%	342B
UNILEVER PLC	17.5x	2.67x	11.83x	3.59%	130B
COLGATE-PALMOLIVE COMPANY	24.44x	3.67x	15.44x	2.34%	72.08B
HINDUSTAN UNILEVER LIMITED	44.98x	7.21x	31.31x	2.1%	52.45B
KENVUE INC.	19.83x	2.8x	11.6x	4.49%	36.29B
ESTEE LAUDER	77.63x	2.31x	13.92x	1.76%	28.91B
BEIERSDORF	18.03x	1.3x	7.77x	1.31%	19.32B
ESSITY AB	15.84x	1.52x	8.65x	3.34%	19.01B
KAO CORPORATION	21.35x	1.54x	9.81x	2.42%	17.8B
GODREJ CONSUMER PRODUCTS LIMITED	44.94x	6.51x	31.09x	1.61%	11.19B
Average	30.62x	3.37x	15.68x	2.59%	72.94B
Weighted average by Cap.	25.09x	3.77x	15.40x	2.88%