Valuation Procter & Gamble Euronext Paris

Stocks

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

06-17	Albertsons Launches Media Initiative to Help Brands Produce Scripted Dramas	MT
06-16	Herbal Essences Launches Papaya + Citrus Strength Collection in Collaboration with Amaya	CI

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	350,594	-	-
Change	-	4.44%	3.67%	8.83%	-4.03%	-6.14%	-	-
Enterprise Value (EV) ¹	352,040	369,274	384,008	412,212	398,484	374,855	374,527	373,806
Change	-	4.9%	3.99%	7.34%	-3.33%	-5.93%	-0.09%	-0.19%
P/E	24.5x	24.7x	25.7x	27.4x	24.5x	22.2x	21.4x	20.1x
PBR	7.03x	7.35x	7.66x	8.06x	7.48x	6.56x	6.14x	6.16x
PEG	-	4.38x	16.59x	13.47x	3.01x	5.58x	5.64x	2.96x
Capitalization / Revenue	4.34x	4.3x	4.36x	4.63x	4.43x	4.02x	3.91x	3.78x
EV / Revenue	4.62x	4.61x	4.68x	4.91x	4.73x	4.3x	4.18x	4.03x
EV / EBITDA	17x	17.9x	18.4x	18x	17.1x	15.7x	15.3x	14.5x
EV / EBIT	19.6x	20.7x	21.2x	20.6x	19.5x	18.2x	17.7x	16.8x
EV / FCF	22.6x	27.2x	27.9x	24.9x	27.3x	25.1x	24.3x	22.3x
FCF Yield	4.43%	3.67%	3.59%	4.01%	3.67%	3.99%	4.11%	4.49%
Dividend per Share ²	3.242	3.523	3.681	3.829	4.076	4.265	4.461	4.668
Rate of return	2.4%	2.45%	2.43%	2.32%	2.56%	2.83%	2.96%	3.1%
EPS ²	5.5	5.81	5.9	6.02	6.51	6.769	7.025	7.503
Distribution rate	58.9%	60.6%	62.4%	63.6%	62.6%	63%	63.5%	62.2%
Net sales ¹	76,118	80,187	82,006	84,039	84,284	87,141	89,647	92,748
EBITDA ¹	20,721	20,620	20,848	22,884	23,303	23,824	24,552	25,802
EBIT ¹	17,986	17,813	18,134	19,988	20,456	20,621	21,199	22,283
Net income ¹	14,306	14,742	14,653	14,879	15,974	16,441	17,027	17,934
Net Debt ¹	21,700	24,279	26,361	22,978	24,952	24,261	23,933	23,212
Reference price ²	134.93	143.79	151.74	164.92	159.32	150.56	150.56	150.56
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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNILEVER PLC	16.64x	2.57x	11.36x	3.76%	126B
COLGATE-PALMOLIVE COMPANY	24.55x	3.69x	15.52x	2.31%	72.48B
HINDUSTAN UNILEVER LIMITED	45.71x	7.32x	31.78x	2.08%	54.71B
KENVUE INC.	18.9x	2.69x	11.13x	4.71%	34.58B
ESTEE LAUDER	79.91x	2.42x	14.71x	1.71%	29.83B
ESSITY AB	15.11x	1.52x	8.5x	3.41%	19.47B
BEIERSDORF	16.51x	1.16x	6.93x	1.42%	18.16B
KAO CORPORATION	20.55x	1.47x	9.41x	2.53%	17.44B
GODREJ CONSUMER PRODUCTS LIMITED	49.7x	6.92x	33.93x	1.29%	11.06B
Average	31.95x	3.31x	15.92x	2.58%	42.67B
Weighted average by Cap.	28.44x	3.41x	15.50x	2.92%