As of 2026-06-21, the Intrinsic Value of Procter & Gamble Co (PG) is 168.54 USD. This PG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.38 USD, the upside of Procter & Gamble Co is 12.10%.
The range of the Intrinsic Value is 125.61 - 258.42 USD
Based on its market price of 150.38 USD and our intrinsic valuation, Procter & Gamble Co (PG) is undervalued by 12.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.61 - 258.42 | 168.54 | 12.1% |
| DCF (Growth 10y) | 150.01 - 287.70 | 194.82 | 29.6% |
| DCF (EBITDA 5y) | 111.48 - 143.25 | 127.53 | -15.2% |
| DCF (EBITDA 10y) | 136.65 - 176.44 | 156.05 | 3.8% |
| Fair Value | 35.68 - 35.68 | 35.68 | -76.27% |
| P/E | 114.03 - 191.55 | 153.36 | 2.0% |
| EV/EBITDA | 85.68 - 150.71 | 120.74 | -19.7% |
| EPV | 74.45 - 95.80 | 85.12 | -43.4% |
| DDM - Stable | 68.97 - 180.72 | 124.84 | -17.0% |
| DDM - Multi | 109.04 - 209.87 | 142.29 | -5.4% |
| Market Cap (mil) | 350,174.88 |
| Beta | 0.40 |
| Outstanding shares (mil) | 2,328.60 |
| Enterprise Value (mil) | 374,894.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.40% |
| Cost of Debt | 4.25% |
| WACC | 7.04% |