Colgate-Palmolive Co
NYSE:CL
Colgate-Palmolive Co
NYSE:CL
Price:
75.03 USD
+0.75%
Updated:
Mar 30, 2023
Section:
Relative Value
The Relative Value of one
CL
stock under the Base Case scenario is
66.28
USD.
Compared to the current market price of 75.03 USD,
Colgate-Palmolive Co
is
Overvalued by 12%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Relative Valuation FAQ:
CL
Relative Value
Base Case
66.28
USD
Overvaluation 12%
Valuation Multiples
Multiples Across Competitors
CL Competitors Multiples
Colgate-Palmolive Co Competitors
Colgate-Palmolive Co Competitors
| Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
|---|---|---|---|---|---|---|---|---|
| US |
|
Colgate-Palmolive Co
NYSE:CL
|
62.9B USD | 3.5 | 35.3 | 16.7 | 19.2 | |
| US |
|
Procter & Gamble Co
NYSE:PG
|
346B USD | 4.3 | 24.8 | 17.9 | 20.8 | |
| UK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
44.2B GBP | 3.1 | 19 | 199.7 | 237.2 | |
| US |
|
Kimberly-Clark Corp
NYSE:KMB
|
44.7B USD | 2.2 | 23.1 | 15.2 | 19.4 | |
| DE |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
30.3B EUR | 1.4 | 26.7 | 9.2 | 15 | |
| JP |
|
Unicharm Corp
TSE:8113
|
3.3T JPY | 3.6 | 48.1 | 18.9 | 25.7 | |
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
21B USD | 3.9 | 50.9 | 19.1 | 23.2 | |
| US |
|
Clorox Co
NYSE:CLX
|
19.1B USD | 2.7 | 44 | 23.3 | 30.9 | |
| SE |
E
|
Essity AB (publ)
STO:ESSITY B
|
0 SEK | 0 | 0 | 0 | 0 | |
| ID |
|
Unilever Indonesia Tbk PT
OTC:UNLRF
|
10.5B USD | 4.5 | 27.1 | 19.6 | 19.6 | |
| US |
|
Reynolds Consumer Products Inc
NASDAQ:REYN
|
5.8B USD | 1.5 | 22.3 | 14.4 | 18.3 |
| P/S Multiple | Revenue Growth | |||
|---|---|---|---|---|
| US |
|
Colgate-Palmolive Co
NYSE:CL
|
3.5
|
17%
|
| US |
|
Procter & Gamble Co
NYSE:PG
|
4.3
|
13%
|
| UK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
3.1
|
16%
|
| US |
|
Kimberly-Clark Corp
NYSE:KMB
|
2.2
|
8%
|
| DE |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
1.4
|
14%
|
| JP |
|
Unicharm Corp
TSE:8113
|
3.6
|
21%
|
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
3.9
|
15%
|
| US |
|
Clorox Co
NYSE:CLX
|
2.7
|
7%
|
| SE |
E
|
Essity AB (publ)
STO:ESSITY B
|
Not Available |
20%
|
| ID |
|
Unilever Indonesia Tbk PT
OTC:UNLRF
|
4.5
|
17%
|
| US |
|
Reynolds Consumer Products Inc
NASDAQ:REYN
|
1.5
|
5%
|
| P/E Multiple | Earnings Growth | |||
|---|---|---|---|---|
| US |
|
Colgate-Palmolive Co
NYSE:CL
|
35.3
|
77%
|
| US |
|
Procter & Gamble Co
NYSE:PG
|
24.8
|
16%
|
| UK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
19
|
27%
|
| US |
|
Kimberly-Clark Corp
NYSE:KMB
|
23.1
|
28%
|
| DE |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
26.7
|
24%
|
| JP |
|
Unicharm Corp
TSE:8113
|
48.1
|
62%
|
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
50.9
|
113%
|
| US |
|
Clorox Co
NYSE:CLX
|
44
|
68%
|
| SE |
E
|
Essity AB (publ)
STO:ESSITY B
|
Not Available |
167%
|
| ID |
|
Unilever Indonesia Tbk PT
OTC:UNLRF
|
27.1
|
17%
|
| US |
|
Reynolds Consumer Products Inc
NASDAQ:REYN
|
22.3
|
47%
|
| EV/EBITDA Multiple | EBITDA Growth | |||
|---|---|---|---|---|
| US |
|
Colgate-Palmolive Co
NYSE:CL
|
16.7
|
25%
|
| US |
|
Procter & Gamble Co
NYSE:PG
|
17.9
|
21%
|
| UK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
199.7
|
20%
|
| US |
|
Kimberly-Clark Corp
NYSE:KMB
|
15.2
|
25%
|
| DE |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
9.2
|
1%
|
| JP |
|
Unicharm Corp
TSE:8113
|
18.9
|
36%
|
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
19.1
|
21%
|
| US |
|
Clorox Co
NYSE:CLX
|
23.3
|
48%
|
| SE |
E
|
Essity AB (publ)
STO:ESSITY B
|
Not Available |
40%
|
| ID |
|
Unilever Indonesia Tbk PT
OTC:UNLRF
|
19.6
|
25%
|
| US |
|
Reynolds Consumer Products Inc
NASDAQ:REYN
|
14.4
|
36%
|
| EV/EBIT Multiple | EBIT Growth | |||
|---|---|---|---|---|
| US |
|
Colgate-Palmolive Co
NYSE:CL
|
19.2
|
25%
|
| US |
|
Procter & Gamble Co
NYSE:PG
|
20.8
|
20%
|
| UK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
237.2
|
26%
|
| US |
|
Kimberly-Clark Corp
NYSE:KMB
|
19.4
|
27%
|
| DE |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
15
|
8%
|
| JP |
|
Unicharm Corp
TSE:8113
|
25.7
|
-17%
|
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
23.2
|
23%
|
| US |
|
Clorox Co
NYSE:CLX
|
30.9
|
63%
|
| SE |
E
|
Essity AB (publ)
STO:ESSITY B
|
Not Available |
84%
|
| ID |
|
Unilever Indonesia Tbk PT
OTC:UNLRF
|
19.6
|
14%
|
| US |
|
Reynolds Consumer Products Inc
NASDAQ:REYN
|
18.3
|
43%
|
