Colgate-Palmolive Co.
- Price
- 90.75 USD
- Fair value
- 86.06 USD
- Discount to fair value
- −5%
- Mkt cap
- 72.62B
- P/E
- 34.1×
- P/B
- 1344.44×
- EV
- 79.88B
- Div yield
- 2.51%
- ROE
- 3948.1%
- Net margin
- 10.5%
Current price90.75USD
Fair value (est., median)86.06USD
UndervaluedFair valueOvervalued
+5.4% above fair valueTrading close to fair value.
Median ofDCF 109.11DDM 63.02
Health Check
45.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (3948.1%).
Risks
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
- Expensive on book (P/B 1344.4×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 17.42B | 17.97B | 19.46B | 20.10B | 20.38B |
| Net Income | 2.17B | 1.78B | 2.30B | 2.89B | 2.13B |
| Net Margin | 12.4% | 9.9% | 11.8% | 14.4% | 10.5% |
| Operating Cash Flow | 3.33B | 2.56B | 3.75B | 4.11B | 4.20B |
| OCF Margin | 19.1% | 14.2% | 19.2% | 20.4% | 20.6% |
| Capital Expenditure | 567.00M | 696.00M | 705.00M | 561.00M | 564.00M |
| Free Cash Flow | 2.76B | 1.86B | 3.04B | 3.55B | 3.63B |
| FCF Margin | 15.8% | 10.4% | 15.6% | 17.6% | 17.8% |
| FCF Conversion | 127.3% | 104.2% | 132.2% | 122.7% | 170.5% |
| EPS (Diluted) | 2.71/sh | 2.23/sh | 2.87/sh | 3.61/sh | 2.66/sh |
| Dividend / Share | — | 2.11/sh | 2.19/sh | 2.24/sh | 2.28/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.51%
Dividend / share2.28 USD
If you invest
USD
Shares (≈)110
Est. annual income250.60 USD
At this rate, dividends alone return your capital in ~39.8 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 0.53 | 0.53 | — | 1.06 | 1.2% |
| 2025 | — | — | — | — | 2.28 | 2.7% |
| 2024 | — | — | — | — | 2.24 | 2.4% |
| 2023 | — | — | — | — | 2.19 | 2.8% |
| 2022 | — | — | — | — | 2.11 | 2.8% |
Corporate actions
DCash Dividend
0.53 USD /sh2026-07-20
DCash Dividend
0.53 USD /sh2026-04-20
DCash Dividend
0.38 USD /sh2015-04-21
DCash Dividend
0.36 USD /sh2015-01-21
DCash Dividend
0.36 USD /sh2014-10-15
DCash Dividend
0.36 USD /sh2014-07-16
DCash Dividend
0.36 USD /sh2014-04-17
DCash Dividend
0.34 USD /sh2014-01-22
DCash Dividend
0.34 USD /sh2013-10-18
DCash Dividend
0.34 USD /sh2013-07-19
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
109.11 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
63.02 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
2.04 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
69.62 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
39.44 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)86.06 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.72%
- CAPM cost of equity
- 6.92%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Colgate-Palmolive Co. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 481.7K USD
- Total return
- +1020.2%(+96.9% Dividends · +923.3% Capital gain)
- Annualised (IRR)
- +10.1%
Invested43KUSD
Dividends41.7KUSD
Capital gain397KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.