As of 2024-09-09, the Intrinsic Value of Church & Dwight Co Inc (CHD) is
103.63 USD. This CHD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 105.18 USD, the upside of Church & Dwight Co Inc is
%.
The range of the Intrinsic Value is 72.11 - 185.12 USD
103.63 USD
Intrinsic Value
CHD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.11 - 185.12 |
103.63 |
-1.5% |
| DCF (Growth 10y) |
84.34 - 200.61 |
116.99 |
11.2% |
| DCF (EBITDA 5y) |
64.13 - 100.44 |
78.46 |
-25.4% |
| DCF (EBITDA 10y) |
77.23 - 118.71 |
93.63 |
-11.0% |
| Fair Value |
48.37 - 48.37 |
48.37 |
-54.01% |
| P/E |
66.08 - 99.71 |
80.97 |
-23.0% |
| EV/EBITDA |
56.75 - 92.05 |
72.28 |
-31.3% |
| EPV |
39.65 - 52.60 |
46.12 |
-56.1% |
| DDM - Stable |
34.99 - 110.67 |
72.83 |
-30.8% |
| DDM - Multi |
55.59 - 132.09 |
77.73 |
-26.1% |
CHD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,749.12 |
| Beta |
0.04 |
| Outstanding shares (mil) |
244.81 |
| Enterprise Value (mil) |
27,471.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
4.28% |
| WACC |
7.25% |