CHD Church & Dwight
Intrinsic value$47.55
Price (at call)$95.51
Margin of safety
-50.2%
vs market (rating basis)
-7.1%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 4.9% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 16.8% |
| Years to target margin | 5 |
| Sales-to-capital | 1.00 |
| Beta | 0.50 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.1% |
| Terminal WACC | 9.1% |
Valuation bridge
| PV of explicit FCFF | 4.83B |
| PV of terminal value | 8.25B |
| Equity value | 11.28B |
| ÷ shares → per share | $47.55 |
News
neutral -0.10 · 8 articles
- Newell's Stock Surges 51% in 6 Months: Is It Time to Buy or Wait?
- Spotting Winners: Church & Dwight (NYSE:CHD) And Household Products Stocks In Q2
- Is Church & Dwight Stock Outperforming the Dow?
- Can Procter & Gamble's Fabric & Home Care Segment Regain Momentum?
- Who Buys Colgate’s Cast-Off Brands? Why the Obvious Answers Are Unlikely.
- Are Options Traders Betting on a Big Move in Church & Dwight Stock?
- Should Investors Buy KVUE as Margin Gains Offset Slow Sales Growth?
- Procter & Gamble Fabric & Home Care Trends Mixed: Is Growth Ahead?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 6.51B | 4.9% | 16.8% | 842.60M | 303.47M | 539.13M | 503.59M |
| 2 | 6.82B | 4.7% | 16.8% | 882.49M | 308.26M | 574.24M | 501.03M |
| 3 | 7.13B | 4.6% | 16.8% | 922.92M | 312.33M | 610.59M | 497.63M |
| 4 | 7.44B | 4.4% | 16.8% | 963.76M | 315.63M | 648.13M | 493.41M |
| 5 | 7.76B | 4.3% | 16.8% | 1.00B | 318.11M | 686.82M | 488.40M |
| 6 | 8.08B | 4.1% | 16.8% | 1.05B | 319.71M | 726.60M | 482.62M |
| 7 | 8.40B | 4.0% | 16.8% | 1.09B | 320.40M | 767.37M | 476.11M |
| 8 | 8.72B | 3.8% | 16.8% | 1.13B | 320.12M | 809.08M | 468.90M |
| 9 | 9.04B | 3.7% | 16.8% | 1.17B | 318.85M | 851.61M | 461.02M |
| 10 | 9.36B | 3.5% | 16.8% | 1.21B | 316.55M | 894.89M | 452.51M |