investorscraft@gmail.com

Intrinsic ValueThe Procter & Gamble Company (PG)

Previous Close$157.90
Intrinsic Value
Upside potential
Previous Close
$157.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Procter & Gamble Company operates as a global leader in the consumer goods sector, specializing in branded products across categories such as beauty, grooming, health care, fabric care, and home care. Its diversified portfolio includes iconic brands like Tide, Pampers, Gillette, and Pantene, which command strong market share and consumer loyalty. The company generates revenue primarily through the sale of these everyday essentials, leveraging extensive distribution networks and robust brand equity to maintain pricing power and competitive differentiation. P&G’s market position is reinforced by its scale, innovation capabilities, and strategic focus on premiumization and sustainability, allowing it to navigate inflationary pressures and shifting consumer preferences. The company operates in over 180 countries, with a balanced geographic footprint that mitigates regional volatility. Its direct-to-consumer initiatives and digital transformation efforts further enhance its omnichannel presence, ensuring resilience in a dynamic retail environment.

Revenue Profitability And Efficiency

P&G reported revenue of $84.0 billion for FY 2024, reflecting steady demand for its essential products. Net income stood at $14.9 billion, with diluted EPS of $6.02, underscoring disciplined cost management and pricing strategies. Operating cash flow was robust at $19.8 billion, supported by working capital efficiency. Capital expenditures of $3.3 billion indicate sustained investment in production and innovation capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability, driven by high-margin product lines and operational leverage. Return on invested capital remains strong, aided by efficient asset utilization and strategic brand investments. P&G’s ability to generate substantial free cash flow ($16.5 billion after capex) supports shareholder returns and reinvestment in growth initiatives.

Balance Sheet And Financial Health

P&G maintains a solid balance sheet, with $9.5 billion in cash and equivalents and $33.4 billion in total debt. Its leverage is manageable, given stable cash flows and investment-grade credit ratings. The company’s liquidity position ensures flexibility for dividends, buybacks, and M&A, while its disciplined capital structure aligns with long-term financial targets.

Growth Trends And Dividend Policy

Organic sales growth has been steady, supported by pricing actions and product innovation. P&G’s dividend policy is a cornerstone of its capital allocation, with a $3.95 annual payout per share, reflecting a commitment to returning cash to shareholders. Share repurchases further enhance total returns, though growth investments remain prioritized to sustain category leadership.

Valuation And Market Expectations

The stock trades at a premium valuation, reflecting P&G’s defensive qualities, brand strength, and reliable cash flows. Market expectations are anchored in mid-single-digit revenue growth and margin expansion, with investors valuing the company’s resilience in uncertain economic environments. Its consistent dividend growth also appeals to income-focused portfolios.

Strategic Advantages And Outlook

P&G’s strategic advantages include its global scale, R&D prowess, and ability to adapt to consumer trends. Near-term challenges include input cost inflation and currency volatility, but pricing power and cost-saving programs provide offsets. The long-term outlook remains positive, with innovation and sustainability initiatives expected to drive market share gains and operational efficiency.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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