investorscraft@gmail.com

Intrinsic ValueColgate-Palmolive Company (CPA.DE)

Previous Close74.72
Intrinsic Value
Upside potential
Previous Close
74.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Colgate-Palmolive operates in the global consumer goods sector, specializing in oral care, personal care, home care, and pet nutrition. The company generates revenue through a diversified portfolio of well-established brands such as Colgate, Palmolive, and Hill's Science Diet, sold via traditional retail, eCommerce, and professional channels. Its Oral, Personal and Home Care segment dominates revenue, leveraging strong brand equity and distribution networks across emerging and developed markets. The Pet Nutrition segment, though smaller, benefits from premium positioning in veterinary-recommended therapeutic pet foods. Colgate-Palmolive maintains a defensive market position due to its focus on essential, non-discretionary products, which provides resilience during economic downturns. The company competes with multinational peers like Procter & Gamble and Unilever but differentiates through deep category expertise in oral care and a vertically integrated supply chain. Its direct-to-professional dental sales and eCommerce expansion further bolster its competitive moat.

Revenue Profitability And Efficiency

Colgate-Palmolive reported EUR 20.1 billion in revenue for FY 2024, with net income of EUR 2.89 billion, reflecting a net margin of approximately 14.4%. The company's operating cash flow of EUR 4.11 billion underscores strong cash conversion, supported by disciplined cost management. Capital expenditures of EUR 561 million indicate moderate reinvestment needs relative to cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 3.51 demonstrates consistent earnings power, driven by pricing strategies and operational efficiency. The company's capital-light model allows for high returns on invested capital, with free cash flow supporting dividends and share repurchases. Pet Nutrition margins likely outperform the broader portfolio, aligning with premium pricing in veterinary channels.

Balance Sheet And Financial Health

Colgate-Palmolive maintains a solid balance sheet with EUR 1.1 billion in cash and equivalents against EUR 8.51 billion in total debt. The debt level is manageable given stable cash flows, with interest coverage comfortably supported by operating income. The company's investment-grade credit rating facilitates access to capital at competitive rates.

Growth Trends And Dividend Policy

Organic growth is driven by pricing actions and emerging market penetration, offsetting modest volume trends. The company has a long history of dividend payments, with a current annual dividend of EUR 1.84 per share, yielding approximately 2.3% at current market capitalization. Share buybacks supplement capital returns to shareholders.

Valuation And Market Expectations

At a market cap of EUR 65.4 billion, Colgate-Palmolive trades at a premium valuation, reflecting its defensive characteristics and consistent performance. The low beta of 0.39 indicates lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely focus on margin expansion and category leadership in oral care.

Strategic Advantages And Outlook

Colgate-Palmolive's strategic advantages include brand loyalty, global distribution, and R&D capabilities in oral health. Near-term challenges include input cost inflation and competitive pressures, but the company's pricing power and cost-saving initiatives provide mitigation. Long-term growth will hinge on innovation in sustainable products and expansion in underpenetrated markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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