CHD · Church & Dwight Co., Inc.
$92.852026-05-17Sector: Consumer Defensive; Industry: Household & Personal Products; Sub-Industry: Household Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$52
-43.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($50 · $128) Analysts Range ($82 · $110) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $5.2B | — | 20.8% | 19.8% | $866MM | −$492MM | $374MM | 4.0% | — | 15.5% | $5.6B | $3.45 | — |
| 2022.Q4 | $5.4B | 3.6% | 11.1% | 20.9% | $473MM | −$575MM | −$103MM | 5.8% | — | 8.2% | $5.9B | $1.73 | — |
| 2023.Q4 | $5.9B | 9.2% | 18.0% | 21.9% | $826MM | −$15MM | $811MM | 5.6% | — | 13.9% | $5.9B | $3.15 | — |
| 2024.Q4 | $6.1B | 4.1% | 13.2% | 22.6% | $625MM | $44MM | $669MM | 6.4% | — | 10.8% | $5.6B | $2.44 | — |
| 2025.Q4 | $6.2B | 1.6% | 17.4% | 23.0% | $830MM | $76MM | $906MM | 6.1% | — | 14.5% | $5.8B | $3.08 | 20.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.4% |
| 2026.Q4 | $6.1B | +-1.0% | 17.4% | 22.7% | $826MM | $0MM | $825MM | 6.3% | $777MM | 14.2% | $5.8B | $3.44 | 27.0 |
| 2027.Q4 | $6.4B | +3.7% | 17.4% | 22.4% | $859MM | −$7MM | $852MM | 6.5% | $753MM | 14.8% | $5.8B | $3.59 | 25.9 |
| 2028.Q4 | $6.6B | +3.7% | 17.4% | 22.1% | $895MM | −$15MM | $880MM | 6.7% | $728MM | 15.4% | $5.8B | $3.73 | 24.9 |
| 2029.Q4 | $6.9B | +4.1% | 17.4% | 21.8% | $935MM | −$422MM | $513MM | 7.0% | $397MM | 15.5% | $6.2B | $3.90 | 23.8 |
| 2030.Q4 | $7.1B | +3.9% | 17.4% | 21.5% | $975MM | −$409MM | $566MM | 7.2% | $409MM | 15.1% | $6.7B | $4.07 | 22.8 |
|
| Term. Yr+ | $9.1B | 4.1% | 17.1% | 20.0% | $1.2B | −$387MM | $849MM | 8.6% | $9.3B | 13.1% | — | — | — |
Active scenario IV: $52 (-43.9% vs market)