Valuation Colgate-Palmolive Company

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-01-17 EST			5-day change	1st Jan Change
88.69 ^USD	+0.15%		+1.41%	-2.44%

09:35am	Evercore ISI Adjusts Price Target on Colgate-Palmolive to $105 From $112	MT
09:29am	Stifel Adjusts Price Target on Colgate-Palmolive to $95 From $101, Maintains Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	58,999	73,297	71,929	65,807	65,631	72,354	72,354	-
Change	-	24.23%	-1.87%	-8.51%	-0.27%	10.24%	0%	-
Enterprise Value (EV) ¹	65,963	80,010	78,342	73,798	73,214	79,577	79,216	78,686
Change	-	21.29%	-2.08%	-5.8%	-0.79%	8.69%	-0.45%	-0.67%
P/E ratio	25x	27.2x	33.5x	37x	28.8x	25.1x	23.2x	21.2x
PBR	505x	98.3x	118x	164x	108x	143x	85.5x	53.3x
PEG	-	1.9x	-1.8x	-2.2x	1x	0.9x	2.89x	2.21x
Capitalization / Revenue	3.76x	4.45x	4.13x	3.66x	3.37x	3.59x	3.53x	3.4x
EV / Revenue	4.2x	4.86x	4.5x	4.11x	3.76x	3.95x	3.87x	3.69x
EV / EBITDA	15.7x	18.1x	17.7x	17.5x	15.9x	15.9x	15.3x	14.2x
EV / EBIT	18x	20.6x	20.2x	20x	18.1x	18.2x	17.3x	16.1x
EV / FCF	23.6x	24.2x	28.4x	39.7x	24.1x	23.1x	23.2x	21.6x
FCF Yield	4.24%	4.14%	3.52%	2.52%	4.15%	4.33%	4.31%	4.63%
Dividend per Share ²	1.71	1.75	1.79	1.86	1.91	2.004	2.085	2.168
Rate of return	2.48%	2.05%	2.1%	2.36%	2.4%	2.26%	2.35%	2.45%
EPS ²	2.75	3.14	2.55	2.13	2.77	3.53	3.814	4.18
Distribution rate	62.2%	55.7%	70.2%	87.3%	69%	56.8%	54.7%	51.9%
Net sales ¹	15,693	16,471	17,421	17,967	19,457	20,151	20,482	21,300
EBITDA ¹	4,192	4,414	4,433	4,226	4,603	4,990	5,186	5,528
EBIT ¹	3,673	3,875	3,877	3,681	4,036	4,376	4,570	4,882
Net income ¹	2,367	2,695	2,166	1,785	2,300	2,919	3,110	3,371
Net Debt ¹	6,964	6,713	6,413	7,991	7,583	7,222	6,862	6,331
Reference price ²	68.84	85.51	85.34	78.79	79.71	88.56	88.56	88.56
Nbr of stocks (in thousands)	857,044	857,169	842,849	835,214	823,372	817,011	817,011	-
Announcement Date	1/31/20	1/29/21	1/28/22	1/27/23	1/26/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
COLGATE-PALMOLIVE COMPANY	25.09x	3.95x	15.94x	+2.26%	72.35B
PROCTER & GAMBLE COMPANY	23.7x	4.7x	16.62x	+2.50%	378B
UNILEVER PLC	19.97x	2.58x	12.44x	+3.30%	137B
HINDUSTAN UNILEVER LIMITED	51.97x	8.64x	36.6x	+1.96%	63.63B
KENVUE INC.	35.59x	3.05x	12.71x	+3.81%	40.63B
BEIERSDORF	29.16x	2.36x	13.55x	+0.84%	28.84B
ESTEE LAUDER	70.34x	2.22x	16.97x	+2.20%	28.03B
ESSITY AB	15.79x	1.61x	8.9x	+2.77%	18.37B
GODREJ CONSUMER PRODUCTS LIMITED	55.81x	8.26x	38.08x	+1.04%	13.58B
DABUR INDIA LIMITED	48.35x	6.61x	34.67x	+1.18%	10.69B
Average	37.58x	4.40x	20.65x	+2.19%	79.09B
Weighted average by Cap.	28.62x	4.34x	17.57x	+2.53%