investorscraft@gmail.com

Intrinsic Value of Church & Dwight Co., Inc. (CHD)

Previous Close$104.60
Intrinsic Value
Upside potential
Previous Close
$104.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 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)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %3.6NaN
Revenue, $5376NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4778NaN
Operating income, $m598NaN
EBITDA, $m817NaN
Interest expense (income), $mNaN
Earnings before tax, $m523NaN
Tax expense, $m109NaN
Net income, $m414NaN

BALANCE SHEET

Cash and short-term investments, $m270NaN
Total assets, $m8346NaN
Adjusted assets (=assets-cash), $m8076NaN
Average production assets, $m6682NaN
Working capital, $m212NaN
Total debt, $m2847NaN
Total liabilities, $m4856NaN
Total equity, $m3490NaN
Debt-to-equity ratio0.816NaN
Adjusted equity ratio0.411NaN

CASH FLOW

Net income, $m414NaN
Depreciation, amort., depletion, $m219NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m885NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-179NaN
Free cash flow, $m1064NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m212
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount