DCF Tool


Colgate-Palmolive Co. – Soap and Other Detergent Manufacturing
every day, millions of consumers around the world trust our products to care for themselves and the ones they love. colgate-palmolive is a global company serving people in over 200 countries and territories with consumer products that make their lives healthier and more enjoyable. colgate manufactures and markets oral care, personal care, home care and pet nutrition products under such internationally recognized brand names as colgate, palmolive, speed stick, lady speed stick, softsoap, irish spring, protex, sorriso, kolynos, elmex, tom’s of maine, sanex, ajax, axion, fabuloso, soupline and suavitel, as well as hill’s science diet, hill’s prescription diet and hill’s ideal balance. follow @cp_news on twitter for news about colgate-palmolive: https://twitter.com/cp_news for information about joining our team, visit https://jobs.colgate.com/ and stay connected at: http://facebook.com/colgatepalmolivejobs https://twitter.com/colgatecareers
Analysis Results
Intrinsic Value $114.84
Latest Price $72.22
Relative Value 37% undervalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 4.4%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 5.7%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 4.4%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 3.39 3.21
2024 3.54 3.17
2025 3.7 3.13
2026 3.86 3.09
2027 4.03 3.05
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 111 billion. This corresponds to a present value of 79.3 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 15.6 billion. Adding in the terminal value gives a total present value of 94.9 billion.

There are presently 827.0 million outstanding shares, so the intrinsic value per share is 114.84.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 5,113,000,000
Current Cash 775,000,000
Current Liabilities 4,004,000,000
Current Debt 25,000,000
Non-Cash Working Capital (NCWC) 359,000,000
Change in NCWC 794,000,000
EBIT 3,615,000,000
Tax Provision 693,000,000
Depreciation and Amortization 545,000,000
Capital Expenditure -696,000,000
Unlevered Free Cash Flow 3,316,197,368
Current Assets 4,397,000,000
Current Cash 832,000,000
Current Liabilities 4,051,000,000
Current Debt 51,000,000
Non-Cash Working Capital (NCWC) -435,000,000
Change in NCWC 252,000,000
EBIT 3,891,000,000
Tax Provision 749,000,000
Depreciation and Amortization 556,000,000
Capital Expenditure -567,000,000
Unlevered Free Cash Flow 3,187,925,170
Current Assets 4,338,000,000
Current Cash 888,000,000
Current Liabilities 4,404,000,000
Current Debt 267,000,000
Non-Cash Working Capital (NCWC) -687,000,000
Change in NCWC -436,000,000
EBIT 3,922,000,000
Tax Provision 787,000,000
Depreciation and Amortization 539,000,000
Capital Expenditure -410,000,000
Unlevered Free Cash Flow 2,768,656,704
Current Assets 4,179,000,000
Current Cash 906,000,000
Current Liabilities 4,038,000,000
Current Debt 514,000,000
Non-Cash Working Capital (NCWC) -251,000,000
Change in NCWC 21,000,000
EBIT 3,697,000,000
Tax Provision 774,000,000
Depreciation and Amortization 519,000,000
Capital Expenditure -335,000,000
Unlevered Free Cash Flow 3,035,148,136
Current Assets 3,793,000,000
Current Cash 736,000,000
Current Liabilities 3,341,000,000
Current Debt 12,000,000
Non-Cash Working Capital (NCWC) -272,000,000
Change in NCWC 35,000,000
EBIT 3,793,000,000
Tax Provision 906,000,000
Depreciation and Amortization 511,000,000
Capital Expenditure -436,000,000
Unlevered Free Cash Flow 2,910,950,923
Current Assets 4,639,000,000
Current Cash 1,549,000,000
Current Liabilities 3,408,000,000
Current Debt 11,000,000
Non-Cash Working Capital (NCWC) -307,000,000
Change in NCWC -15,000,000
EBIT 3,783,000,000
Tax Provision 1,313,000,000
Depreciation and Amortization 475,000,000
Capital Expenditure -553,000,000
Unlevered Free Cash Flow 2,265,543,733
Current Assets 4,338,000,000
Current Cash 1,338,000,000
Current Liabilities 3,305,000,000
Current Debt 13,000,000
Non-Cash Working Capital (NCWC) -292,000,000
Change in NCWC -413,000,000
EBIT 3,851,000,000
Tax Provision 1,152,000,000
Depreciation and Amortization 443,000,000
Capital Expenditure -593,000,000
Unlevered Free Cash Flow 2,101,174,959
Current Assets 4,384,000,000
Current Cash 1,031,000,000
Current Liabilities 3,534,000,000
Current Debt 302,000,000
Non-Cash Working Capital (NCWC) 121,000,000
Change in NCWC -11,000,000
EBIT 3,910,000,000
Tax Provision 1,215,000,000
Depreciation and Amortization 449,000,000
Capital Expenditure -691,000,000
Unlevered Free Cash Flow 1,937,618,892
Current Assets 4,863,000,000
Current Cash 1,289,000,000
Current Liabilities 3,946,000,000
Current Debt 504,000,000
Non-Cash Working Capital (NCWC) 132,000,000
Change in NCWC 7,000,000
EBIT 4,102,000,000
Tax Provision 1,194,000,000
Depreciation and Amortization 442,000,000
Capital Expenditure -757,000,000
Unlevered Free Cash Flow 2,407,702,802
Current Assets 4,822,000,000
Current Cash 1,135,000,000
Current Liabilities 4,470,000,000
Current Debt 908,000,000
Non-Cash Working Capital (NCWC) 125,000,000
Change in NCWC 1,000,000
EBIT 3,951,000,000
Tax Provision 1,155,000,000
Depreciation and Amortization 439,000,000
Capital Expenditure -670,000,000
Unlevered Free Cash Flow 2,440,942,496
Current Assets 4,556,000,000
Current Cash 1,000,000,000
Current Liabilities 3,736,000,000
Current Debt 304,000,000
Non-Cash Working Capital (NCWC) 124,000,000
Change in NCWC 8,000,000
EBIT 3,978,000,000
Tax Provision 1,243,000,000
Depreciation and Amortization 425,000,000
Capital Expenditure -565,000,000
Unlevered Free Cash Flow 2,569,630,872

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.