PG
Procter & Gamble Co
Price:  
165.18 
USD
Volume:  
5,473,999.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PG Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Procter & Gamble Co (PG) is 172.08 USD. This PG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.18 USD, the upside of Procter & Gamble Co is %.

The range of the Intrinsic Value is 119.85 - 307.35 USD

165.18 USD
Stock Price
172.08 USD
Intrinsic Value
Intrinsic Value Details

PG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.85 - 307.35 172.08 4.2%
DCF (Growth 10y) 131.17 - 309.16 181.11 9.6%
DCF (EBITDA 5y) 126.76 - 174.06 153.81 -6.9%
DCF (EBITDA 10y) 135.62 - 188.56 163.95 -0.7%
Fair Value 160.22 - 160.22 160.22 -3.00%
P/E 144.52 - 178.63 166.02 0.5%
EV/EBITDA 113.83 - 167.35 145.49 -11.9%
EPV 64.98 - 86.44 75.71 -54.2%
DDM - Stable 67.98 - 216.26 142.12 -14.0%
DDM - Multi 103.75 - 241.98 143.61 -13.1%

PG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 389,847.94
Beta 0.38
Outstanding shares (mil) 2,360.14
Enterprise Value (mil) 415,001.94
Market risk premium 4.60%
Cost of Equity 7.63%
Cost of Debt 4.31%
WACC 7.30%