As of 2024-12-12, the Intrinsic Value of Procter & Gamble Co (PG) is
200.24 USD. This PG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 170.63 USD, the upside of Procter & Gamble Co is
17.40%.
The range of the Intrinsic Value is 130.72 - 436.62 USD
200.24 USD
Intrinsic Value
PG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
130.72 - 436.62 |
200.24 |
17.4% |
| DCF (Growth 10y) |
153.80 - 476.06 |
227.52 |
33.3% |
| DCF (EBITDA 5y) |
111.29 - 170.63 |
139.30 |
-18.4% |
| DCF (EBITDA 10y) |
135.01 - 206.09 |
167.54 |
-1.8% |
| Fair Value |
151.99 - 151.99 |
151.99 |
-10.92% |
| P/E |
157.83 - 216.80 |
170.83 |
0.1% |
| EV/EBITDA |
101.94 - 164.61 |
138.34 |
-18.9% |
| EPV |
76.00 - 104.65 |
90.33 |
-47.1% |
| DDM - Stable |
74.16 - 317.12 |
195.64 |
14.7% |
| DDM - Multi |
113.52 - 352.48 |
168.87 |
-1.0% |
PG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
401,840.47 |
| Beta |
0.06 |
| Outstanding shares (mil) |
2,355.04 |
| Enterprise Value (mil) |
425,837.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.73% |
| Cost of Debt |
5.00% |
| WACC |
6.54% |