Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Colgate-Palmolive Company (CL)

Previous Close$93.56
Intrinsic Value$46.06
Upside potential  -51%
Previous Close
$93.56
Intrinsic Value
$46.06
Potential        
-51%

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)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %0.0NaN
Revenue, $17967NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m15074NaN
Operating income, $m2893NaN
EBITDA, $m3438NaN
Interest expense (income), $mNaN
Earnings before tax, $m2478NaN
Tax expense, $m693NaN
Net income, $m1785NaN

BALANCE SHEET

Cash and short-term investments, $m775NaN
Total assets, $m15731NaN
Adjusted assets (=assets-cash), $m14956NaN
Average production assets, $m9528NaN
Working capital, $m1109NaN
Total debt, $m0NaN
Total liabilities, $m14925NaN
Total equity, $m806NaN
Debt-to-equity ratio0.000NaN
Adjusted equity ratio0.003NaN

CASH FLOW

Net income, $m1785NaN
Depreciation, amort., depletion, $m545NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2556NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-649NaN
Free cash flow, $m3205NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1109
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount