investorscraft@gmail.com

Intrinsic ValueChurch & Dwight Co., Inc. (CXU.DE)

Previous Close81.18
Intrinsic Value
Upside potential
Previous Close
81.18

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

Church & Dwight Co., Inc. operates as a leading player in the household and personal care sector, leveraging a diversified portfolio of well-established brands such as ARM & HAMMER, TROJAN, and OXICLEAN. The company generates revenue through a multi-channel distribution strategy, including supermarkets, mass merchandisers, and e-commerce platforms, catering to both consumer and industrial markets. Its Specialty Products Division serves niche segments like animal productivity, reinforcing its presence in agricultural supplements. The firm’s market position is strengthened by its focus on value-driven, essential products that exhibit resilience during economic downturns, aligning with its defensive sector. Church & Dwight’s innovation in product extensions, such as baking soda-based solutions and gummy vitamins, allows it to capture incremental demand while maintaining pricing power. Its international expansion, though modest compared to domestic operations, provides growth avenues in emerging markets. The company’s ability to balance legacy brands with strategic acquisitions (e.g., WATERPIK, THERABREATH) underscores its adaptability in a competitive landscape dominated by larger conglomerates.

Revenue Profitability And Efficiency

Church & Dwight reported revenue of €6.11 billion for FY 2024, with net income of €585.3 million, reflecting a net margin of approximately 9.6%. The company’s operating cash flow of €1.16 billion demonstrates robust cash generation, supported by efficient working capital management. Capital expenditures of €179.8 million indicate disciplined reinvestment, aligning with its focus on high-return projects.

Earnings Power And Capital Efficiency

Diluted EPS stood at €2.37, driven by steady demand for core products and cost controls. The company’s capital efficiency is evident in its ability to maintain profitability despite inflationary pressures, with a beta of 0.51 suggesting lower volatility relative to the broader market.

Balance Sheet And Financial Health

The firm holds €964.1 million in cash and equivalents against total debt of €2.41 billion, reflecting a manageable leverage profile. Its strong liquidity position supports ongoing operations and potential M&A activity, while debt levels remain sustainable given consistent cash flows.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by brand loyalty and category expansion. The company does not currently pay a dividend, opting instead to reinvest in growth initiatives and debt reduction, which may appeal to growth-oriented investors.

Valuation And Market Expectations

With a market capitalization of €18.81 billion, Church & Dwight trades at a premium, reflecting its defensive positioning and reliable earnings. The low beta indicates investor confidence in its stability, though valuation multiples may factor in slower growth compared to peers.

Strategic Advantages And Outlook

Church & Dwight’s strategic advantages include its portfolio of essential brands, operational efficiency, and selective acquisitions. The outlook remains positive, with opportunities in international markets and product innovation offsetting potential margin pressures from input costs.

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