Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
146.12 USD256.52 USD348.59 USD
-66.94%
256.52 USDCurrent price is 66.9% below the base model value.
C
Consumer DefensiveHousehold & Personal ProductsUnited States
CL.US · Colgate-Palmolive Company
NYQ · US · USD
Latest price84.82 USD
30D+12.36%
Vs. base value-14.7%
Research summary
CL.US latest organized financial period shows revenue grew +1.4% YoY and net income declined -26.2% YoY. Current price is about 84.82 USD, while the model base case is about 99.44 USD; the current price sits -14.7% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue20B USD
Net income2B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price84.82 USD
Base value99.44 USD
Vs. base-14.7%
Price date2026/04/28
70.66 USD99.44 USD122.37 USD
-14.71%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
89.96 USD147.51 USD193.37 USD
-42.5%
147.51 USDCurrent price is 42.5% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.9%
Current price implies roughly 1.9% annualized FCF growth.
1.9%Current price implies roughly 1.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
51.36 USD51.36 USD51.36 USD
+65.14%
51.36 USDCurrent price is 65.1% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 20B USD | 2B USD | 4B USD | 2.63 |
| 2024/12/30 | Annual | 20B USD | 3B USD | 4B USD | 3.51 |
| 2023/12/30 | Annual | 19B USD | 2B USD | 3B USD | 2.77 |
| 2022/12/30 | Annual | 18B USD | 2B USD | 2B USD | 2.13 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement