CHD · Church & Dwight Co., Inc.
$99.382026-07-21Sector: Consumer Defensive; Industry: Household & Personal Products; Sub-Industry: Household Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$42
-57.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($44 · $121) Analysts Range ($91 · $114) 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 |
|---|
| 2024.Q1 | $5.9B | — | 18.0% | 20.6% | $839MM | −$77MM | $763MM | 6.2% | — | 14.0% | $6.0B | $3.17 | — |
| 2024.Q4 | $5.9B | 0.0% | 18.0% | 22.6% | $818MM | $44MM | $863MM | 6.4% | — | 14.1% | $5.6B | $3.17 | — |
| 2025.Q1 | $6.1B | 4.1% | 13.2% | 23.4% | $618MM | $10MM | $628MM | 6.5% | — | 10.9% | $5.7B | $2.46 | — |
| 2025.Q4 | $6.1B | 0.0% | 13.2% | 23.0% | $621MM | $76MM | $698MM | 6.1% | — | 10.8% | $5.8B | $2.46 | — |
| 2026.Q1 | $6.2B | 1.6% | 17.3% | 22.6% | $830MM | $54MM | $884MM | 6.3% | — | 14.2% | $5.9B | $3.08 | 22.0 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q1 | $6.2B | +0.2% | 17.4% | 22.4% | $839MM | −$59MM | $780MM | 6.4% | $733MM | 14.1% | $6.0B | $3.53 | 28.2 |
| 2028.Q1 | $6.5B | +3.9% | 17.4% | 22.1% | $875MM | −$471MM | $404MM | 6.7% | $355MM | 14.1% | $6.4B | $3.67 | 27.1 |
| 2029.Q1 | $6.7B | +4.1% | 17.4% | 21.8% | $914MM | −$342MM | $572MM | 6.9% | $471MM | 13.8% | $6.8B | $3.84 | 25.9 |
| 2030.Q1 | $7.0B | +4.3% | 17.4% | 21.6% | $957MM | −$1.8B | −$829MM | 7.1% | −$638MM | 12.5% | $8.6B | $4.02 | 24.7 |
| 2031.Q1 | $7.3B | +4.3% | 17.4% | 21.3% | $1.0B | −$1.2B | −$159MM | 7.3% | −$114MM | 10.9% | $9.7B | $4.20 | 23.7 |
|
| Term. Yr+ | $9.3B | 4.1% | 17.1% | 20.0% | $1.3B | −$399MM | $877MM | 8.6% | $9.5B | 13.1% | — | — | — |
Active scenario IV: $42 (-57.8% vs market)