As of 2025-10-27, the Intrinsic Value of Procter & Gamble Co (PG) is 179.43 USD. This PG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.49 USD, the upside of Procter & Gamble Co is 17.70%.
The range of the Intrinsic Value is 129.50 - 296.26 USD
Based on its market price of 152.49 USD and our intrinsic valuation, Procter & Gamble Co (PG) is undervalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129.50 - 296.26 | 179.43 | 17.7% |
| DCF (Growth 10y) | 151.18 - 322.13 | 202.74 | 33.0% |
| DCF (EBITDA 5y) | 101.40 - 138.23 | 118.01 | -22.6% |
| DCF (EBITDA 10y) | 125.65 - 170.09 | 145.45 | -4.6% |
| Fair Value | 35.81 - 35.81 | 35.81 | -76.51% |
| P/E | 121.19 - 151.88 | 138.07 | -9.5% |
| EV/EBITDA | 74.48 - 148.38 | 112.46 | -26.3% |
| EPV | 78.66 - 104.81 | 91.73 | -39.8% |
| DDM - Stable | 74.28 - 222.11 | 148.20 | -2.8% |
| DDM - Multi | 111.97 - 245.73 | 152.28 | -0.1% |
| Market Cap (mil) | 356,901.30 |
| Beta | 0.25 |
| Outstanding shares (mil) | 2,340.49 |
| Enterprise Value (mil) | 381,676.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.83% |
| Cost of Debt | 5.00% |
| WACC | 6.58% |