investorscraft@gmail.com

Intrinsic ValueThe Procter & Gamble Company (PRG.DE)

Previous Close126.38
Intrinsic Value
Upside potential
Previous Close
126.38

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 (P&G) is a global leader in branded consumer packaged goods, operating across five key segments: Beauty, Grooming, Health Care, Fabric & Home Care, and Baby, Feminine & Family Care. The company’s diversified portfolio includes iconic brands such as Tide, Pampers, Gillette, and Crest, which dominate their respective categories. P&G’s revenue model is driven by mass-market penetration, premium product differentiation, and direct-to-consumer e-commerce channels. Its products are distributed through a vast network of retailers, wholesalers, and digital platforms, ensuring broad accessibility. The company’s market position is reinforced by its strong brand equity, extensive R&D capabilities, and economies of scale, allowing it to maintain pricing power and customer loyalty in competitive markets. P&G’s strategic focus on innovation, sustainability, and digital transformation further solidifies its leadership in the consumer defensive sector. The company’s global footprint and diversified product mix mitigate regional and category-specific risks, providing stability in volatile economic conditions.

Revenue Profitability And Efficiency

P&G reported revenue of EUR 84.04 billion for FY 2024, with net income reaching EUR 14.88 billion, reflecting a robust operating margin. The company’s diluted EPS stood at EUR 5.9, demonstrating consistent profitability. Operating cash flow was strong at EUR 19.85 billion, supported by efficient working capital management. Capital expenditures of EUR 3.32 billion indicate ongoing investments in production and innovation capabilities.

Earnings Power And Capital Efficiency

P&G’s earnings power is underscored by its ability to generate high returns on invested capital, driven by premium pricing and cost discipline. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining healthy cash reserves. Its strong cash flow generation supports shareholder returns and reinvestment in high-margin product lines.

Balance Sheet And Financial Health

P&G maintains a solid balance sheet with EUR 9.48 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of EUR 33.37 billion is manageable given the company’s stable cash flows and low beta of 0.41, reflecting lower volatility compared to the broader market. The company’s financial health is further supported by its investment-grade credit rating.

Growth Trends And Dividend Policy

P&G has demonstrated consistent growth through organic innovation and strategic acquisitions. The company’s dividend policy is shareholder-friendly, with a dividend per share of EUR 3.87, reflecting its commitment to returning capital. P&G’s growth is supported by emerging market expansion and premiumization trends in developed markets.

Valuation And Market Expectations

With a market capitalization of EUR 340 billion, P&G trades at a premium valuation, reflecting its defensive characteristics and strong brand portfolio. Investors expect steady growth, supported by the company’s ability to navigate inflationary pressures and maintain pricing power. The low beta suggests resilience in economic downturns.

Strategic Advantages And Outlook

P&G’s strategic advantages include its global scale, brand strength, and innovation pipeline. The company is well-positioned to capitalize on trends such as sustainability and digital commerce. The outlook remains positive, with expectations of mid-single-digit revenue growth and margin expansion driven by cost savings and product mix optimization.

Sources

Company filings, Bloomberg

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