Valuation Procter & Gamble Company

Equities

Market Closed - Nyse Other stock markets 04:00:23 2025-12-12 pm EST			5-day change	1st Jan Change
142.84 ^USD	+1.48%		-0.43%	-14.80%

Dec. 11	Recent leadership changes at global consumer goods companies	RE
Dec. 10	VersaBank Q4 Adjusted Earnings, Revenue, Advance	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	330,340	344,995	357,647	389,234	373,532	333,779	-	-
Change	-	4.44%	3.67%	8.83%	-4.03%	-10.64%	-	-
Enterprise Value (EV) ¹	352,040	369,274	384,008	412,212	398,484	357,851	356,693	355,014
Change	-	4.9%	3.99%	7.34%	-3.33%	-10.2%	-0.32%	-0.47%
P/E ratio	24.5x	24.7x	25.7x	27.4x	24.5x	20.6x	19.7x	18.6x
PBR	7.03x	7.35x	7.66x	8.06x	7.48x	6.13x	5.81x	5.68x
PEG	-	4.38x	16.59x	13.47x	3.01x	3.07x	4.75x	2.97x
Capitalization / Revenue	4.34x	4.3x	4.36x	4.63x	4.43x	3.84x	3.73x	3.61x
EV / Revenue	4.62x	4.61x	4.68x	4.91x	4.73x	4.12x	3.99x	3.84x
EV / EBITDA	17x	17.9x	18.4x	18x	17.1x	14.8x	14.1x	13.4x
EV / EBIT	19.6x	20.7x	21.2x	20.6x	19.5x	16.9x	16.2x	15.4x
EV / FCF	22.6x	27.2x	27.9x	24.9x	27.3x	22.7x	22.1x	20.3x
FCF Yield	4.43%	3.67%	3.59%	4.01%	3.67%	4.41%	4.52%	4.94%
Dividend per Share ²	3.242	3.523	3.681	3.829	4.076	4.306	4.501	4.72
Rate of return	2.4%	2.45%	2.43%	2.32%	2.56%	3.01%	3.15%	3.3%
EPS ²	5.5	5.81	5.9	6.02	6.51	6.946	7.235	7.687
Distribution rate	58.9%	60.6%	62.4%	63.6%	62.6%	62%	62.2%	61.4%
Net sales ¹	76,118	80,187	82,006	84,039	84,284	86,922	89,488	92,443
EBITDA ¹	20,721	20,620	20,848	22,884	23,303	24,204	25,229	26,492
EBIT ¹	17,986	17,813	18,134	19,988	20,456	21,128	22,038	23,109
Net income ¹	14,306	14,742	14,653	14,879	15,974	16,865	17,452	18,400
Net Debt ¹	21,700	24,279	26,361	22,978	24,952	24,072	22,914	21,235
Reference price ²	134.93	143.79	151.74	164.92	159.32	142.84	142.84	142.84
Nbr of stocks (in thousands)	2,448,233	2,399,297	2,356,969	2,360,135	2,344,542	2,336,734	-	-
Announcement Date	7/30/21	7/29/22	7/28/23	7/30/24	7/29/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	20.56x	4.12x	14.78x	3.01%	334B
UNILEVER PLC	19.3x	2.52x	11.64x	3.51%	143B
COLGATE-PALMOLIVE COMPANY	21.88x	3.47x	14.23x	2.67%	63.15B
HINDUSTAN UNILEVER LIMITED	50.05x	7.97x	34.73x	2.01%	58.64B
ESTEE LAUDER	61.02x	2.79x	18.12x	1.39%	37.51B
KENVUE INC.	21.88x	2.72x	12.14x	4.75%	33.2B
BEIERSDORF	21.44x	1.6x	9.2x	1.08%	23.98B
ESSITY AB	14.57x	1.51x	8.2x	3.4%	19.31B
GODREJ CONSUMER PRODUCTS LIMITED	54.12x	7.73x	37.71x	1.22%	13.03B
DABUR INDIA LIMITED	45.51x	6.05x	32.03x	1.43%	9.69B
Average	33.03x	4.05x	19.28x	2.45%	73.52B
Weighted average by Cap.	25.70x	3.87x	16.05x	2.89%