Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
90.73 USD111.31 USD130.52 USD
-23.8%
111.31 USDCurrent price is 23.8% below the base model value.
C
US
CL.US · COLGATE PALMOLIVE CO
US · US
Latest price84.82 USD
30D+0.73%
Vs. base value+51.9%
Research summary
CL.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -26.2% YoY. Current price is about 84.82 USD, while the model base case is about 55.82 USD; the current price sits +51.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income2B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price84.82 USD
Base value55.82 USD
Vs. base+51.9%
Price date2026/04/29
48.64 USD55.82 USD60.26 USD
+51.94%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
48.64 USD55.82 USD60.26 USD
+51.94%
55.82 USDCurrent price is 52% above the base model value.Adjusted reference: 37.11 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.4%
Current price implies roughly 2.4% annualized FCF growth.
2.4%Current price implies roughly 2.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
41.72 USD41.72 USD41.72 USD
+103%
41.72 USDCurrent price is 103.3% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Litigation settlement | Litigation | -51M USD | Medium |
| 2023/12/31 | Litigation settlement | Litigation | -633M USD | Medium |
| 2025/09/30 | Litigation settlement | Litigation | -314M USD | Medium |
| 2025/06/30 | Litigation settlement | Litigation | -51M USD | Medium |
| 2025/03/31 | Litigation settlement | Litigation | -154M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 2B USD | 2B USD | 4B USD | 2.63 | 2.69 |
| 2024/12/31 | Annual | - | 3B USD | - | 4B USD | 3.51 | - |
| 2023/12/31 | Annual | - | 2B USD | 3B USD | 4B USD | 2.77 | 3.53 |
| 2022/12/31 | Annual | - | 2B USD | - | 2B USD | 2.13 | - |
| 2021/12/31 | Annual | - | 2B USD | - | 3B USD | 2.55 | - |
Ad placement