PG
Procter & Gamble Co
Price:  
160.52 
USD
Volume:  
5,744,230.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PG Intrinsic Value

7.30 %
Upside

What is the intrinsic value of PG?

As of 2025-05-04, the Intrinsic Value of Procter & Gamble Co (PG) is 172.17 USD. This PG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.52 USD, the upside of Procter & Gamble Co is 7.30%.

The range of the Intrinsic Value is 122.17 - 294.14 USD

Is PG undervalued or overvalued?

Based on its market price of 160.52 USD and our intrinsic valuation, Procter & Gamble Co (PG) is undervalued by 7.30%.

160.52 USD
Stock Price
172.17 USD
Intrinsic Value
Intrinsic Value Details

PG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 122.17 - 294.14 172.17 7.3%
DCF (Growth 10y) 144.68 - 323.60 196.99 22.7%
DCF (EBITDA 5y) 94.21 - 133.83 107.55 -33.0%
DCF (EBITDA 10y) 118.97 - 165.74 135.47 -15.6%
Fair Value 165.24 - 165.24 165.24 2.94%
P/E 142.90 - 186.91 160.14 -0.2%
EV/EBITDA 82.58 - 138.53 110.26 -31.3%
EPV 85.13 - 110.09 97.61 -39.2%
DDM - Stable 77.35 - 241.50 159.42 -0.7%
DDM - Multi 108.19 - 247.04 148.75 -7.3%

PG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 376,345.56
Beta 0.06
Outstanding shares (mil) 2,344.54
Enterprise Value (mil) 401,370.56
Market risk premium 4.60%
Cost of Equity 6.22%
Cost of Debt 5.00%
WACC 6.05%