Valuation Colgate-Palmolive Euronext Paris

Stocks

End-of-day quote Euronext Paris			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

10-05	Wells Fargo Adjusts Price Target on Colgate-Palmolive to $90 From $95, Maintains Equalweight Rating	MT
09-28	BNP Paribas Adjusts PT on Colgate-Palmolive to $97 From $101, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	71,929	65,807	65,631	74,274	63,695	69,553	-	-
Change	-	-8.51%	-0.27%	13.17%	-14.24%	9.2%	-	-
Enterprise Value (EV) ¹	78,342	73,798	73,214	81,127	70,395	76,078	75,796	75,424
Change	-	-5.8%	-0.79%	10.81%	-13.23%	8.07%	-0.37%	-0.49%
P/E	33.5x	37x	28.8x	25.9x	30x	24.1x	22.2x	20.7x
PBR	118x	164x	108x	353x	1,186x	126x	77.4x	50x
PEG	-	-2.2x	1x	1x	-1.2x	0.6x	2.7x	2.85x
Capitalization / Revenue	4.13x	3.66x	3.37x	3.7x	3.13x	3.25x	3.15x	3.04x
EV / Revenue	4.5x	4.11x	3.76x	4.04x	3.45x	3.55x	3.44x	3.3x
EV / EBITDA	17.7x	17.5x	15.9x	16.4x	14.1x	15x	14.2x	13.4x
EV / EBIT	20.2x	20x	18.1x	18.6x	16.2x	17.2x	16.2x	15.2x
EV / FCF	28.4x	39.7x	24.1x	22.9x	19.4x	26.5x	21.9x	20.3x
FCF Yield	3.52%	2.52%	4.15%	4.37%	5.16%	3.78%	4.58%	4.94%
Dividend per Share ²	1.79	1.86	1.91	1.98	2.06	2.128	2.192	2.272
Rate of return	2.1%	2.36%	2.4%	2.18%	2.61%	2.44%	2.51%	2.6%
EPS ²	2.55	2.13	2.77	3.51	2.63	3.627	3.925	4.209
Distribution rate	70.2%	87.3%	69%	56.4%	78.3%	58.7%	55.8%	54%
Net sales ¹	17,421	17,967	19,457	20,101	20,382	21,402	22,065	22,850
EBITDA ¹	4,433	4,226	4,603	4,958	4,977	5,088	5,352	5,640
EBIT ¹	3,877	3,681	4,036	4,353	4,347	4,416	4,685	4,974
Net income ¹	2,166	1,785	2,300	2,889	2,132	2,788	3,114	3,302
Net Debt ¹	6,413	7,991	7,583	6,853	6,700	6,524	6,243	5,871
Reference price ²	85.34	78.79	79.71	90.91	79.02	87.25	87.25	87.25
Nbr of stocks (in thousands)	842,849	835,214	823,372	817,011	806,065	797,173	-	-
Announcement Date	1/28/22 A	1/27/23 A	1/26/24 A	1/31/25 A	1/30/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.81x	4.15x	15.22x	2.96%	345B
L'ORÉAL	28.65x	4.41x	18.19x	2.08%	224B
UNILEVER PLC	17.95x	2.7x	11.93x	3.52%	131B
COLGATE-PALMOLIVE COMPANY	24.06x	3.55x	14.95x	2.44%	69.55B
GALDERMA GROUP AG	51.37x	7.25x	27.97x	0.3%	45.29B
HINDUSTAN UNILEVER LIMITED	39.35x	6.33x	27.47x	2.38%	46.19B
ESTEE LAUDER	32.09x	2.43x	13.53x	1.67%	33.78B
KENVUE INC.	18.53x	2.62x	10.93x	4.8%	33.79B
KIMBERLY-CLARK CORPORATION	14.51x	2.36x	10.91x	5.33%	32.18B
Average	27.59x	3.98x	16.79x	2.83%	106.69B
Weighted average by Cap.	25.29x	4.05x	16.28x	2.74%