Fair value (multi-method)
Four independent methods triangulate what CL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$42.52
Method range
$1.81 – $107.29
median $69.41
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $42.52 | -53.59% |
| Exit multiple | $107.29 | +17.10% |
| Analyst target | $96.30 | +5.10% |
| Graham number | $1.81 | -98.03% |
- Forward DCF$42.52
- Exit multiple$107.29
- Analyst target$96.30
- Graham number$1.81
Stock price
$91.63
FCF / share (TTM)
$0.76
3Y FCF CAGR
8.3%
Fair value @ hist. growth
$33.55
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
20.9%
per year over your projection horizon
Margin of safety -173.1% vs hist-growth DCF
Historical 3Y CAGR
8.3%
Your model implies
20.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 8% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 18.8% | 17.1% | 15.2% | 12.8% | 9.8% |
| 5.3% | 19.9% | 18.3% | 16.5% | 14.4% | 11.8% |
| 6.3% | 23.5% | 22.3% | 20.9% | 19.3% | 17.5% |
| 7.3% | 26.7% | 25.7% | 24.5% | 23.3% | 21.9% |
| 8.3% | 29.5% | 28.7% | 27.7% | 26.7% | 25.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$6.7B
Total debt − cash
Beta
0.32
Vs market benchmark
Frequently asked questions
Colgate-Palmolive (CL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.80% TTM
- Dividend Profile2.29% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.