Valuation Procter & Gamble Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08-04	Clorox forecasts upbeat annual sales as demand improves	RE
07-31	Newell Brands' Quarterly Earnings Unexpectedly Rise Amid Tariff Refunds	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	330,340	344,995	357,647	389,234	373,532	337,577	-	-
Change	-	4.44%	3.67%	8.83%	-4.03%	-9.63%	-	-
Enterprise Value (EV) ¹	352,040	369,274	384,008	412,212	398,484	365,662	361,569	360,501
Change	-	4.9%	3.99%	7.34%	-3.33%	-8.24%	-0.08%	-0.3%
P/E	24.5x	24.7x	25.7x	27.4x	24.5x	22.2x	21x	19.7x
PBR	7.03x	7.35x	7.66x	8.06x	7.48x	6.54x	6.12x	5.88x
PEG	-	4.38x	16.59x	13.47x	3.01x	13.14x	13.68x	2.81x
Capitalization / Revenue	4.34x	4.3x	4.36x	4.63x	4.43x	3.92x	3.8x	3.69x
EV / Revenue	4.62x	4.61x	4.68x	4.91x	4.73x	4.2x	4.07x	3.94x
EV / EBITDA	17x	17.9x	18.4x	18x	17.1x	15.5x	14.8x	14.1x
EV / EBIT	19.6x	20.7x	21.2x	20.6x	19.5x	17.8x	17.2x	16.3x
EV / FCF	22.6x	27.2x	27.9x	24.9x	27.3x	24.1x	22.7x	21.6x
FCF Yield	4.43%	3.67%	3.59%	4.01%	3.67%	4.14%	4.4%	4.62%
Dividend per Share ²	3.242	3.523	3.681	3.829	4.076	4.259	4.432	4.611
Rate of return	2.4%	2.45%	2.43%	2.32%	2.56%	2.9%	3.06%	3.18%
EPS ²	5.5	5.81	5.9	6.02	6.51	6.62	6.893	7.377
Distribution rate	58.9%	60.6%	62.4%	63.6%	62.6%	64.3%	64.3%	62.5%
Net sales ¹	76,118	80,187	82,006	84,039	84,284	87,032	88,733	91,449
EBITDA ¹	20,721	20,620	20,848	22,884	23,303	23,657	24,349	25,599
EBIT ¹	17,986	17,813	18,134	19,988	20,456	20,497	20,997	22,057
Net income ¹	14,306	14,742	14,653	14,879	15,974	16,046	16,587	17,629
Net Debt ¹	21,700	24,279	26,361	22,978	24,952	24,196	23,992	22,924
Reference price ²	134.93	143.79	151.74	164.92	159.32	144.97	144.97	144.97
Nbr of stocks (in thousands)	2,448,233	2,399,297	2,356,969	2,360,135	2,344,542	2,328,599	-	-
Announcement Date	30/07/21	29/07/22	28/07/23	30/07/24	29/07/25	29/07/26	-	-

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.($)
UNILEVER PLC	18.31x	2.78x	12.28x	3.44%	138B
COLGATE-PALMOLIVE COMPANY	24.44x	3.66x	15.4x	2.36%	71.65B
HINDUSTAN UNILEVER LIMITED	44.34x	7.15x	31.01x	2.08%	52.7B
KENVUE INC.	20.06x	2.81x	11.65x	4.45%	36.5B
ESTEE LAUDER	81.9x	2.42x	14.61x	1.66%	30.64B
BEIERSDORF	18.64x	1.33x	8.03x	1.28%	19.9B
ESSITY AB	15.92x	1.53x	8.72x	3.32%	19.55B
KAO CORPORATION	21.26x	1.53x	9.76x	2.43%	18.51B
GODREJ CONSUMER PRODUCTS LIMITED	46.11x	6.67x	31.87x	1.58%	11.66B
Average	32.33x	3.32x	15.93x	2.51%	44.33B
Weighted average by Cap.	28.74x	3.41x	15.50x	2.81%