US · PG
The Procter & Gamble Company
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Cincinnati, OH 45202
- Website
- pginvestor.com
Price · as of 2025-06-30
$147.26
Market cap 390.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $119.06 | -19.15% |
| Intrinsic Value(DCF) | $77.22 | -47.56% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $54.16 | -63.22% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $40.74 | $71.21 | $9.61 | $0.00 | $52.72 |
| 2012 | $46.66 | $63.98 | $6.82 | $0.00 | $35.44 |
| 2013 | $54.19 | $67.16 | $8.81 | $0.00 | $23.57 |
| 2014 | $60.71 | $65.01 | $9.17 | $0.00 | $5.21 |
| 2015 | $51.40 | $52.13 | $7.15 | $0.00 | $8.37 |
| 2016 | $66.67 | $65.43 | $10.38 | $0.00 | $2.54 |
| 2017 | $74.03 | $80.43 | $15.01 | $0.00 | $45.70 |
| 2018 | $67.53 | $74.69 | $12.52 | $0.00 | $41.67 |
| 2019 | $104.40 | $70.25 | $11.08 | $0.00 | $14.44 |
| 2020 | $120.21 | $101.81 | $19.94 | $0.00 | $65.26 |
| 2021 | $128.66 | $109.75 | $24.15 | $0.00 | $85.45 |
| 2022 | $127.93 | $105.09 | $26.74 | $0.00 | $79.77 |
| 2023 | $143.44 | $117.21 | $26.23 | $0.00 | $63.33 |
| 2024 | $168.87 | $136.87 | $24.20 | $0.00 | $65.73 |
| 2025 | $157.79 | $119.06 | $24.07 | $0.00 | $54.16 |
AI valuation
Our deep-learning model estimates The Procter & Gamble Company's (PG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $119.06
- Current price
- $147.26
- AI upside
- -19.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$77.22
-47.56% upside
Graham-Dodd
—
— upside
Graham Formula
$54.16
-63.22% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PG | The Procter & Gamble Comp… | $147.26 | 390.64B | -19% | -48% | — | -63% | 24.11 | 7.45 | 4.59 | 17.27 | 296.17 | -33.54 | 51.16% | 24.26% | 18.95% | 31.41% | 21.42% | 12.98% | 0.68 | 22.55 | 0.70 | 0.44 | 1.08 | 814.00% | 29.00% | -1501.00% | 3.63% | 0.49 | 18.47% | 2.55% | 61.50% | 4.23% | 20.20 | 29.42 | 4.90 | 5.75 |
| CL | Colgate-Palmolive Company | $99.14 | 79.91B | -17% | -55% | — | -75% | 36.91 | 1457.16 | 3.86 | 21.58 | — | -17.09 | 60.11% | 21.33% | 10.46% | 1603.01% | 45.19% | 13.17% | 147.93 | 16.28 | 1.00 | 0.52 | 1.69 | -2507.00% | 140.00% | 248.00% | 4.62% | 0.73 | 51.10% | 2.32% | 85.50% | 4.76% | 19.64 | 23.50 | 4.19 | 5.08 |
| CLX | The Clorox Company | $127.16 | 15.51B | -21% | -60% | — | -57% | 18.64 | 47.85 | 2.16 | 12.93 | 9.82 | -10.42 | 44.96% | 16.60% | 11.40% | 253.93% | 29.73% | 14.57% | 8.97 | 11.67 | 0.84 | 0.51 | 1.94 | 18978.00% | 16.00% | 5756.00% | 4.95% | 0.51 | 25.10% | 3.92% | 73.10% | 6.08% | 15.33 | 23.75 | 2.54 | 3.83 |
| COST | Costco Wholesale Corporat… | $1,010.79 | 448.66B | -53% | -59% | -92% | -71% | 50.58 | 14.05 | 1.49 | 30.05 | 507.68 | 14.54 | 12.84% | 3.77% | 2.94% | 30.69% | 36.32% | 11.02% | 0.28 | 67.42 | 1.03 | 0.50 | -0.45 | 996.00% | 817.00% | 1822.00% | 1.91% | 0.36 | 36.62% | 0.53% | 27.00% | 1.82% | 38.77 | 51.37 | 1.46 | 9.57 |
| EPC | Edgewell Personal Care Co… | $22.74 | 1.06B | +107% | -71% | — | -84% | 31.02 | 0.51 | 0.35 | 11.34 | — | -1.20 | 41.60% | 4.34% | 1.14% | 1.62% | 3.43% | 0.68% | 0.99 | 1.32 | 1.76 | 0.74 | 7.09 | -7310.00% | -134.00% | -7628.00% | 5.25% | 0.21 | 1.47% | 3.72% | 115.40% | 15.17% | 21.79 | 50.84 | 0.95 | 1.43 |
| KMB | Kimberly-Clark Corporatio… | $111.44 | 36.99B | -22% | -61% | — | — | 17.84 | 24.34 | 2.12 | 13.85 | — | -88.30 | 35.61% | 14.46% | 11.74% | 174.98% | 24.20% | 12.13% | 4.77 | 9.72 | 0.75 | 0.36 | 2.09 | -1960.00% | -1417.00% | -3478.00% | 4.48% | 0.39 | 20.86% | 4.54% | 81.00% | 6.06% | 17.29 | 26.26 | 2.50 | 3.54 |
| KO | The Coca-Cola Company | $81.56 | 350.84B | -19% | -54% | — | -63% | 26.34 | 10.73 | 7.20 | 20.15 | 111.70 | 83.24 | 61.63% | 28.71% | 27.34% | 45.97% | 18.86% | 12.76% | 1.41 | 8.32 | 1.46 | 0.79 | 1.88 | 2358.00% | 187.00% | 1171.00% | 1.53% | 0.35 | 8.84% | 2.54% | 67.00% | 2.76% | 27.38 | 71.15 | 7.86 | 5.01 |
| KVUE | Kenvue Inc. | $19.12 | 36.63B | +85% | -56% | -77% | -76% | 24.63 | 3.36 | 2.39 | 14.88 | 60.47 | -4.87 | 58.13% | 17.88% | 9.72% | 14.39% | 11.19% | 5.58% | 0.79 | 7.13 | 0.96 | 0.18 | 2.54 | 4074.00% | -214.00% | 2899.00% | 4.76% | 0.37 | 9.69% | 0.00% | 0.00% | 0.52% | 16.15 | 25.36 | 2.89 | 2.20 |
| PM | Philip Morris Internation… | $186.83 | 290.83B | -22% | -52% | — | -39% | 24.44 | -27.67 | 6.81 | 18.76 | 36.94 | -7.25 | 66.42% | 37.47% | 28.34% | -104.08% | 38.91% | 17.28% | -4.89 | 11.72 | 0.96 | 0.42 | 2.57 | 6615.00% | 718.00% | -101.00% | 3.86% | 0.48 | 33.48% | 3.12% | 76.20% | 3.12% | 21.07 | 30.05 | 7.89 | 4.16 |
| SPB | Spectrum Brands Holdings,… | $78.38 | 1.82B | -1% | -71% | -59% | -84% | 14.55 | 0.76 | 0.52 | 9.25 | — | 13.87 | 36.74% | 4.45% | 3.56% | 4.96% | 5.14% | 2.78% | 0.34 | 4.16 | 2.26 | 1.33 | 2.47 | -562.00% | -523.00% | 3980.00% | 11.35% | 0.39 | 6.82% | 3.30% | 48.00% | 25.65% | 15.94 | 12.01 | 0.71 | 2.70 |
| UL | Unilever PLC | $73.75 | 161.26B | -10% | -58% | — | — | 24.49 | 8.59 | 2.64 | 14.53 | 151.56 | -6.94 | 100.00% | 18.94% | 11.59% | 30.68% | 16.46% | 7.25% | 1.91 | 9.73 | 0.79 | 0.59 | 2.36 | 1616.00% | -1688.00% | -1964.00% | 4.69% | 0.35 | 15.05% | 3.21% | 78.50% | 4.29% | 16.51 | 25.26 | 3.13 | 3.48 |
About The Procter & Gamble Company
The Procter & Gamble Company provides branded consumer packaged goods worldwide. It operates through five segments: Beauty; Grooming; Health Care; Fabric & Home Care; and Baby, Feminine & Family Care. The Beauty segment offers conditioners, shampoos, styling aids, and treatments under the Head & Shoulders, Herbal Essences, Pantene, and Rejoice brands; and antiperspirants and deodorants, personal cleansing, and skin care products under the Olay, Old Spice, Safeguard, Secret, and SK-II brands. The Grooming segment provides shave care products and appliances under the Braun, Gillette, and Venus brand names. The Health Care segment offers toothbrushes, toothpastes, and other oral care products under the Crest and Oral-B brand names; and gastrointestinal, rapid diagnostics, respiratory, vitamins/minerals/supplements, pain relief, and other personal health care products under the Metamucil, Neurobion, Pepto-Bismol, and Vicks brands. The Fabric & Home Care segment provides fabric enhancers, laundry additives, and laundry detergents under the Ariel, Downy, Gain, and Tide brands; and air care, dish care, P&G professional, and surface care products under the Cascade, Dawn, Fairy, Febreze, Mr. Clean, and Swiffer brands. The Baby, Feminine & Family Care segment offers baby wipes, taped diapers, and pants under the Luvs and Pampers brands; adult incontinence and feminine care products under the Always, Always Discreet, and Tampax brands; and paper towels, tissues, and toilet papers under the Bounty, Charmin, and Puffs brands. The company sells its products primarily through mass merchandisers, e-commerce, grocery stores, membership club stores, drug stores, department stores, distributors, wholesalers, specialty beauty stores, high-frequency stores, pharmacies, electronics stores, and professional channels, as well as directly to consumers. The Procter & Gamble Company was founded in 1837 and is headquartered in Cincinnati, Ohio.
- CEO
- Shailesh G. Jejurikar
- Employees
- 108K
- Beta
- 0.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($77.22 ÷ $147.26) − 1 = -47.56% (DCF, example).