investorscraft@gmail.com

Intrinsic Value of Procter & Gamble Company (The) (PG)

Previous Close$161.66
Intrinsic Value
Upside potential
Previous Close
$161.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %2.3NaN
Revenue, $82006NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m63872NaN
Operating income, $m18134NaN
EBITDA, $m20848NaN
Interest expense (income), $mNaN
Earnings before tax, $m17986NaN
Tax expense, $m3615NaN
Net income, $m14371NaN

BALANCE SHEET

Cash and short-term investments, $m8246NaN
Total assets, $m120829NaN
Adjusted assets (=assets-cash), $m112583NaN
Average production assets, $m85463NaN
Working capital, $m-13108NaN
Total debt, $m34607NaN
Total liabilities, $m73764NaN
Total equity, $m47065NaN
Debt-to-equity ratio0.735NaN
Adjusted equity ratio0.436NaN

CASH FLOW

Net income, $m14371NaN
Depreciation, amort., depletion, $m2714NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m16848NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3016NaN
Free cash flow, $m19864NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-13108
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount