As of 2025-09-18, the Intrinsic Value of Colgate-Palmolive Co (CL) is 100.08 USD. This CL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.22 USD, the upside of Colgate-Palmolive Co is 21.70%.
The range of the Intrinsic Value is 69.37 - 177.77 USD
Based on its market price of 82.22 USD and our intrinsic valuation, Colgate-Palmolive Co (CL) is undervalued by 21.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.37 - 177.77 | 100.08 | 21.7% |
| DCF (Growth 10y) | 86.04 - 204.80 | 119.90 | 45.8% |
| DCF (EBITDA 5y) | 58.50 - 80.00 | 67.84 | -17.5% |
| DCF (EBITDA 10y) | 75.51 - 103.86 | 87.78 | 6.8% |
| Fair Value | 22.39 - 22.39 | 22.39 | -72.77% |
| P/E | 62.41 - 83.90 | 73.21 | -11.0% |
| EV/EBITDA | 43.10 - 75.80 | 59.54 | -27.6% |
| EPV | 43.67 - 60.60 | 52.14 | -36.6% |
| DDM - Stable | 38.07 - 119.26 | 78.66 | -4.3% |
| DDM - Multi | 61.93 - 142.45 | 85.41 | 3.9% |
| Market Cap (mil) | 66,451.85 |
| Beta | 0.13 |
| Outstanding shares (mil) | 808.22 |
| Enterprise Value (mil) | 73,994.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.67% |
| Cost of Debt | 4.25% |
| WACC | 6.30% |