Valuation Procter & Gamble Euronext Paris

Stocks

Real-time Euronext Paris			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

10/09	The Procter & Gamble Company Presents at Barclays 19th Annual Global Consumer Staples Conference, Sep-10-2026 08:15 AM
10/09	Nestle CEO says Middle East conflict driving inflation, higher supplier costs	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,44,995	3,57,647	3,89,234	3,73,532	3,41,466	3,37,415	-	-
Change	-	3.67%	8.83%	-4.03%	-8.58%	-1.19%	-	-
Enterprise Value (EV) ¹	3,69,274	3,84,008	4,12,212	3,98,484	3,65,662	3,61,839	3,60,724	3,58,970
Change	-	3.99%	7.34%	-3.33%	-8.24%	-1.05%	-0.31%	-0.49%
P/E	24.7x	25.7x	27.4x	24.5x	22.2x	21.3x	19.7x	18.7x
PBR	7.35x	7.66x	8.06x	7.48x	6.54x	6.14x	5.9x	5.63x
PEG	-	16.59x	13.47x	3.01x	13.14x	7.54x	2.31x	3.76x
Capitalization / Revenue	4.3x	4.36x	4.63x	4.43x	3.92x	3.8x	3.69x	3.57x
EV / Revenue	4.61x	4.68x	4.91x	4.73x	4.2x	4.08x	3.94x	3.8x
EV / EBITDA	17.9x	18.4x	18x	17.1x	15.5x	14.9x	14.1x	13.4x
EV / EBIT	20.7x	21.2x	20.6x	19.5x	17.8x	17.3x	16.4x	15.6x
EV / FCF	27.2x	27.9x	24.9x	27.3x	24.1x	23.4x	22x	20.6x
FCF Yield	3.67%	3.59%	4.01%	3.67%	4.14%	4.28%	4.55%	4.85%
Dividend per Share ²	3.523	3.681	3.829	4.076	4.259	4.396	4.592	4.806
Rate of return	2.45%	2.43%	2.32%	2.56%	2.9%	3.03%	3.16%	3.31%
EPS ²	5.81	5.9	6.02	6.51	6.62	6.807	7.387	7.755
Distribution rate	60.6%	62.4%	63.6%	62.6%	64.3%	64.6%	62.2%	62%
Net sales ¹	80,187	82,006	84,039	84,284	87,032	88,777	91,458	94,504
EBITDA ¹	20,620	20,848	22,884	23,303	23,657	24,257	25,571	26,749
EBIT ¹	17,813	18,134	19,988	20,456	20,497	20,953	22,031	23,061
Net income ¹	14,742	14,653	14,879	15,974	16,046	16,383	17,571	18,247
Net Debt ¹	24,279	26,361	22,978	24,952	24,196	24,424	23,310	21,555
Reference price ²	143.79	151.74	164.92	159.32	146.64	145.27	145.27	145.27
Nbr of stocks (in thousands)	23,99,297	23,56,969	23,60,135	23,44,542	23,28,599	23,22,672	-	-
Announcement Date	29/07/22	28/07/23	30/07/24	29/07/25	29/07/26	-	-	-

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	21.34x	4.08x	14.92x	3.03%	34TCr
UNILEVER PLC	17.93x	2.67x	11.79x	3.6%	13TCr
COLGATE-PALMOLIVE COMPANY	23.61x	3.55x	14.9x	2.45%	6.92TCr
HINDUSTAN UNILEVER LIMITED	40.05x	6.43x	27.9x	2.33%	4.74TCr
ESTEE LAUDER	32.76x	2.58x	14.33x	1.64%	3.51TCr
KENVUE INC.	18.73x	2.65x	11.03x	4.75%	3.42TCr
KAO CORPORATION	21.88x	1.59x	10.19x	2.31%	2TCr
BEIERSDORF	19.33x	1.22x	7.98x	1.36%	1.86TCr
ESSITY AB	15.15x	1.46x	8.4x	3.51%	1.83TCr
Average	23.42x	2.91x	13.49x	2.77%	7.92TCr
Weighted average by Cap.	22.41x	3.57x	14.50x	2.99%