Valuation Kimberly-Clark Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-06-13 pm EDT			5-day change	1st Jan Change
130.84 ^USD	-2.28%		-2.03%	-0.15%

Jun. 12	DA Davidson Raises Price Target on Kimberly-Clark to $135 From $130, Keeps Neutral Rating	MT
Jun. 09	Deutsche Bank Adjusts Price Target on Kimberly-Clark to $141 From $138, Maintains Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	45,861	48,124	45,815	41,063	43,700	43,415	-	-
Change	-	4.93%	-4.8%	-10.37%	6.42%	-0.65%	-	-
Enterprise Value (EV) ¹	53,922	56,454	54,068	47,980	50,159	50,028	49,871	49,635
Change	-	4.7%	-4.23%	-11.26%	4.54%	-0.26%	-0.31%	-0.47%
P/E ratio	19.6x	26.7x	23.7x	23.3x	17.4x	20.8x	17.9x	16.4x
PBR	73x	93.6x	83.8x	38.3x	45.3x	36.4x	27.6x	17.1x
PEG	-	-1.2x	3.43x	-2.61x	0.4x	-1.3x	1.1x	1.78x
Capitalization / Revenue	2.4x	2.48x	2.27x	2.01x	2.18x	2.24x	2.2x	2.15x
EV / Revenue	2.82x	2.9x	2.68x	2.35x	2.5x	2.58x	2.53x	2.46x
EV / EBITDA	12.3x	15.7x	16x	12.9x	12.5x	12.5x	11.8x	11.2x
EV / EBIT	15.1x	19.9x	20.7x	16.2x	15.5x	15.8x	14.7x	14x
EV / FCF	21.5x	32.8x	21.3x	17.3x	20x	24.9x	20.6x	20.9x
FCF Yield	4.66%	3.05%	4.69%	5.79%	5.01%	4.01%	4.85%	4.79%
Dividend per Share ²	4.28	4.56	4.64	4.72	4.88	5	5.193	5.417
Rate of return	3.17%	3.19%	3.42%	3.88%	3.72%	3.82%	3.97%	4.14%
EPS ²	6.87	5.35	5.72	5.21	7.55	6.299	7.303	7.977
Distribution rate	62.3%	85.2%	81.1%	90.6%	64.6%	79.4%	71.1%	67.9%
Net sales ¹	19,140	19,440	20,175	20,431	20,058	19,399	19,733	20,165
EBITDA ¹	4,378	3,602	3,371	3,711	4,018	4,017	4,211	4,423
EBIT ¹	3,582	2,836	2,617	2,958	3,237	3,175	3,382	3,547
Net income ¹	2,352	1,814	1,934	1,764	2,545	2,144	2,423	2,622
Net Debt ¹	8,061	8,330	8,253	6,917	6,459	6,613	6,456	6,220
Reference price ²	134.83	142.92	135.75	121.51	131.04	130.84	130.84	130.84
Nbr of stocks (in thousands)	340,137	336,717	337,492	337,941	333,485	331,816	-	-
Announcement Date	1/25/21	1/26/22	1/25/23	1/24/24	1/28/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KIMBERLY-CLARK CORPORATION	20.77x	2.58x	12.45x	3.82%	43.41B
UNICHARM CORPORATION	22.37x	1.72x	9.42x	1.59%	13.79B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	9.95x	0.94x	5.29x	7.08%	3.22B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	32.83x	-	-	1.94%	1.7B
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	21.26x	-	-	-	1.46B
C&S PAPER CO.,LTD	38.06x	0.78x	9.76x	0.55%	1.23B
ONTEX GROUP NV	9.18x	0.6x	5.01x	-.--%	697M
Average	22.06x	1.32x	8.39x	2.5%	9.36B
Weighted average by Cap.	21.10x	2.25x	11.28x	3.35%