
Procter & Gamble Co
NYSE:PG

Intrinsic Value
The intrinsic value of one
PG
stock under the Base Case scenario is
109.62
USD.
Compared to the current market price of 165.86 USD,
Procter & Gamble Co
is
Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Procter & Gamble Co
Fundamental Analysis


Revenue & Expenses Breakdown
Procter & Gamble Co
Balance Sheet Decomposition
Procter & Gamble Co
Current Assets | 24.4B |
Cash & Short-Term Investments | 9.1B |
Receivables | 6.1B |
Other Current Assets | 9.2B |
Non-Current Assets | 98.5B |
PP&E | 22.7B |
Intangibles | 62.3B |
Other Non-Current Assets | 13.5B |
Free Cash Flow Analysis
Procter & Gamble Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Procter & Gamble Co
Revenue
|
83.9B
USD
|
Cost of Revenue
|
-40.7B
USD
|
Gross Profit
|
43.2B
USD
|
Operating Expenses
|
-22.9B
USD
|
Operating Income
|
20.3B
USD
|
Other Expenses
|
-5.1B
USD
|
Net Income
|
15.2B
USD
|
PG Profitability Score
Profitability Due Diligence
Procter & Gamble Co's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Procter & Gamble Co's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
PG Solvency Score
Solvency Due Diligence
Procter & Gamble Co's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Procter & Gamble Co's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PG Price Targets Summary
Procter & Gamble Co
According to Wall Street analysts, the average 1-year price target for
PG
is 177.45 USD
with a low forecast of 145.66 USD and a high forecast of 201.6 USD.
Dividends
Current shareholder yield for PG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PG
stock under the Base Case scenario is
109.62
USD.
Compared to the current market price of 165.86 USD,
Procter & Gamble Co
is
Overvalued by 34%.