Procter & Gamble Co.
- Price
- 147.41 USD
- Fair value
- 104.63 USD
- Discount to fair value
- −41%
- Mkt cap
- 343.26B
- P/E
- 21.7×
- P/B
- 6.58×
- EV
- 369.17B
- Div yield
- 2.88%
- ROE
- 30.4%
- Net margin
- 18.8%
Current price147.41USD
Fair value (est., median)104.63USD
UndervaluedFair valueOvervalued
+40.9% above fair valueWould need to fall ~29.0% to reach fair value.
Median ofDCF 139.34DDM 104.63Graham 57.93Residual Income 136.5Earnings Power 90.16
Health Check
46.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (30.4%).
Risks
- Trades 40.9% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Expensive on book (P/B 6.6×).
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 18 years · FY2008–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 76.12B | 80.19B | 82.01B | 84.04B | 84.28B |
| Net Income | 14.31B | 14.60B | 14.51B | 14.74B | 15.83B |
| Net Margin | 18.8% | 18.2% | 17.7% | 17.5% | 18.8% |
| Operating Cash Flow | 18.37B | 16.72B | 16.85B | 19.85B | 17.82B |
| OCF Margin | 24.1% | 20.9% | 20.5% | 23.6% | 21.1% |
| Capital Expenditure | 2.79B | 3.16B | 3.06B | 3.32B | 3.77B |
| Free Cash Flow | 15.58B | 13.57B | 13.79B | 16.52B | 14.04B |
| FCF Margin | 20.5% | 16.9% | 16.8% | 19.7% | 16.7% |
| FCF Conversion | 108.9% | 92.9% | 95.0% | 112.1% | 88.7% |
| EPS (Diluted) | 6.14/sh | 6.27/sh | 6.23/sh | 6.33/sh | 6.80/sh |
| Dividend / Share | 3.55/sh | 3.77/sh | 3.86/sh | 4.00/sh | 4.24/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.88%
Dividend / share4.24 USD
If you invest
USD
Shares (≈)67
Est. annual income284.05 USD
At this rate, dividends alone return your capital in ~34.8 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 | — | 1.09 | 1.09 | — | 2.18 | 1.5% |
| 2025 | — | — | — | — | 4.24 | 2.7% |
| 2024 | — | — | — | — | 4.00 | 2.4% |
| 2023 | — | — | — | — | 3.86 | 2.6% |
| 2022 | — | — | — | — | 3.77 | 2.6% |
Corporate actions
DCash Dividend
1.09 USD /sh2026-07-24
DCash Dividend
1.09 USD /sh2026-04-24
SStock Split
2×2004-06-21
DCash Dividend
0.23 USD /sh2003-07-16
DCash Dividend
0.21 USD /sh2003-04-15
DCash Dividend
0.21 USD /sh2003-01-22
DCash Dividend
0.21 USD /sh2002-10-16
DCash Dividend
0.21 USD /sh2002-07-17
DCash Dividend
0.35 USD /sh2002-06-03
DCash Dividend
0.19 USD /sh2002-04-17
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
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
139.34 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
104.63 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
57.93 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
136.50 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
90.16 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)104.63 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.17%
- CAPM cost of equity
- 7.39%
- 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 Procter & Gamble Co. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 317K USD
- Total return
- +654.6%(+22.2% Dividends · +632.4% Capital gain)
- Annualised (IRR)
- +8.4%
Invested42KUSD
Dividends9.3KUSD
Capital gain265.6KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.