investorscraft@gmail.com

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

Previous Close$88.75
Intrinsic Value
Upside potential
Previous Close
$88.75
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
21,522

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %6.0NaN
Revenue, $5190NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4111NaN
Operating income, $m1079NaN
EBITDA, $m1298NaN
Interest expense (income), $mNaN
Earnings before tax, $m1032NaN
Tax expense, $m204NaN
Net income, $m828NaN

BALANCE SHEET

Cash and short-term investments, $m241NaN
Total assets, $m7997NaN
Adjusted assets (=assets-cash), $m7756NaN
Average production assets, $m6358NaN
Working capital, $m-842NaN
Total debt, $m2734NaN
Total liabilities, $m4764NaN
Total equity, $m3233NaN
Debt-to-equity ratio0.846NaN
Adjusted equity ratio0.512NaN

CASH FLOW

Net income, $m828NaN
Depreciation, amort., depletion, $m219NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m994NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-119NaN
Free cash flow, $m1113NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-842
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount