Company Valuation: Kimberly-Clark Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 48,124 45,815 41,063 43,700 33,485 35,110 - -
Change - -4.8% -10.37% 6.42% -23.38% 4.85% - -
Enterprise Value (EV) 1 56,454 54,068 47,980 50,159 39,987 40,125 40,205 39,617
Change - -4.23% -11.26% 4.54% -20.28% 0.35% 0.2% -1.46%
P/E 26.7x 23.7x 23.3x 17.4x 16.6x 15.7x 13.9x 13.5x
PBR 93.6x 83.8x 38.3x 45.3x 22.3x 16.8x 13.6x 10.8x
PEG - 3.43x -2.61x 0.4x -0.8x 1.4x 1.1x 4.61x
Capitalization / Revenue 2.48x 2.27x 2.01x 2.18x 2.04x 2.12x 2.06x 2.01x
EV / Revenue 2.9x 2.68x 2.35x 2.5x 2.43x 2.42x 2.36x 2.27x
EV / EBITDA 15.7x 16x 12.9x 12.5x 11.3x 11.2x 9.31x 9.96x
EV / EBIT 19.9x 20.7x 16.2x 15.5x 14.6x 14.2x 13.2x 12.2x
EV / FCF 32.8x 21.3x 17.3x 20x 24.4x 21x 14.8x -
FCF Yield 3.05% 4.69% 5.79% 5.01% 4.1% 4.76% 6.74% -
Dividend per Share 2 4.56 4.64 4.72 4.88 5.04 5.154 5.344 5.619
Rate of return 3.19% 3.42% 3.88% 3.72% 5% 4.88% 5.06% 5.32%
EPS 2 5.35 5.72 5.21 7.55 6.07 6.735 7.578 7.8
Distribution rate 85.2% 81.1% 90.6% 64.6% 83% 76.5% 70.5% 72%
Net sales 1 19,440 20,175 20,431 20,058 16,447 16,594 17,017 17,446
EBITDA 1 3,602 3,371 3,711 4,018 3,536 3,579 4,316 3,977
EBIT 1 2,836 2,617 2,958 3,237 2,731 2,825 3,056 3,239
Net income 1 1,814 1,934 1,764 2,545 2,021 2,248 2,958 3,732
Net Debt 1 8,330 8,253 6,917 6,459 6,502 5,015 5,095 4,507
Reference price 2 142.92 135.75 121.51 131.04 100.89 105.57 105.57 105.57
Nbr of stocks (in thousands) 336,717 337,492 337,941 333,485 331,893 332,579 - -
Announcement Date 1/26/22 1/25/23 1/24/24 1/28/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.67x2.42x11.23x4.88% 35.11B
23.42x4.44x16.27x2.76% 370B
31.25x4.79x19.77x1.91% 244B
19.62x2.91x12.84x3.22% 143B
25.95x3.81x16.04x2.28% 75.02B
56.38x7.98x30.77x0.28% 49.83B
39.27x6.33x27.49x2.38% 46.88B
35.95x2.71x15.03x1.48% 37.82B
19.92x2.78x11.61x4.46% 36.32B
24.07x1.76x11.21x2.1% 21.33B
Average 29.15x 3.99x 17.23x 2.57% 105.91B
Weighted average by Cap. 27.23x 4.28x 17.30x 2.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kimberly-Clark Corporation

Historical PBR trend

Valuation ratios - PBR - Kimberly-Clark Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kimberly-Clark Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kimberly-Clark Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Kimberly-Clark Corporation
  1. Stock Market
  2. Stocks
  3. KMB Stock
  4. Valuation Kimberly-Clark Corporation