As of 2024-12-13, the Intrinsic Value of Colgate-Palmolive Co (CL) is
118.71 USD. This CL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.56 USD, the upside of Colgate-Palmolive Co is
26.90%.
The range of the Intrinsic Value is 74.99 - 276.95 USD
118.71 USD
Intrinsic Value
CL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.99 - 276.95 |
118.71 |
26.9% |
| DCF (Growth 10y) |
93.41 - 318.23 |
142.35 |
52.2% |
| DCF (EBITDA 5y) |
66.79 - 105.27 |
85.03 |
-9.1% |
| DCF (EBITDA 10y) |
84.16 - 132.18 |
106.19 |
13.5% |
| Fair Value |
17.56 - 17.56 |
17.56 |
-81.23% |
| P/E |
79.19 - 122.06 |
90.10 |
-3.7% |
| EV/EBITDA |
55.60 - 90.83 |
76.22 |
-18.5% |
| EPV |
41.11 - 58.11 |
49.61 |
-47.0% |
| DDM - Stable |
42.57 - 181.46 |
112.02 |
19.7% |
| DDM - Multi |
65.38 - 204.54 |
97.68 |
4.4% |
CL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76,439.45 |
| Beta |
0.07 |
| Outstanding shares (mil) |
817.01 |
| Enterprise Value (mil) |
83,641.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.76% |
| Cost of Debt |
4.25% |
| WACC |
6.40% |