Skip to content
StockMarketAgent
Direct answer
PG is a mature dividend payer with unmatched brand equity, generating consistent $14B+ in free cash flow to support a 61.8% payout ratio and steady buybacks. While structurally low-growth, its cash generation is highly resilient. Current valuation models anchor fair value at $163.44, implying 11.56% upside from the current $146.50 price. Fair value range: low $139, high $188, with mid-point at $163.
Stock analysis

PG The Procter & Gamble Company fair value $163–$188

PG
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.4Archetype: Mature dividendNYSE · Consumer Staples
View archive
株価
$146.50
▲ +16.94 (+11.56%)
公正価値
$163
$163–$188
評価
買い
confidence 88/100
上昇余地
+11.6%
upside to fair value
安全余裕率
$138.92
buy below · 15%
時価総額
$341.2B
P/E fwd 20.7
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Unmatched brand equity and pricing power secure a wide economic moat.
  • Generates $14B+ in annual FCF, fully covering a safe 61.8% dividend payout.
  • Synthesized fair value of $163.44 perfectly aligns with street consensus targets.
  • Key risk involves volume erosion from consumer trade-down to private labels.
Fair value
$163
Margin of safety
+10.4%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$146.51Price
FV $163.44
High $188.03

PG is a mature dividend payer with unmatched brand equity, generating consistent $14B+ in free cash flow to support a 61.8% payout ratio and steady buybacks. While structurally low-growth, its cash generation is highly resilient. Current valuation models anchor fair value at $163.44, implying 11.56% upside from the current $146.50 price.

  • Unmatched brand equity across 65+
    Unmatched brand equity across 65+ category-leading brands.
  • Immense pricing power evidenced by
    Immense pricing power evidenced by 51%+ gross margins.
  • Bull thesis
    Valuation: FCFF DCF indicates fair value of $163.44, closely matching the street consensus of $163.77.

§2 ベアケース

A sustained consumer recession forces widespread trade-down to private labels, breaking PG's pricing power. Volume contraction outpaces pricing actions, compressing operating margins below 20%.

このテーゼが崩れる経路

Private Label Ascendancy

· Low

Extended consumer weakness permanently shifts market share to private labels, structurally lowering terminal growth.

FV impact
-15%
Trigger
1-3 Years

Margin Compression

· Medium

Inability to pass on sustained commodity inflation due to elastic demand, collapsing operating margins back to low-20s.

FV impact
-20%
Trigger
1-2 Years

FX Headwinds

· High

Persistent structural strength in the USD suppressing international revenue and earnings translation over a multi-year cycle.

FV impact
-5%
Trigger
1-2 Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Consecutive quarters of negative organic volume growth.MonitorDeterioration versus the report thesis
Gross margin falling permanently below 48%.MonitorDeterioration versus the report thesis
Operating margin compressing below 21%.MonitorDeterioration versus the report thesis
Rising SG&A as a percentage of revenue without corresponding top-line expansion.MonitorDeterioration versus the report thesis
Dividend growth falling below 3% annually.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-06-302023-06-302024-06-302025-06-30Trend
売上高$80.19B$82.01B$84.04B$84.28B+1.7%
売上総利益$38.03B$39.25B$43.19B$43.12B+4.3%
営業利益$17.81B$18.13B$19.89B$20.45B+4.7%
純利益$14.74B$14.65B$14.88B$15.97B+2.7%
EPS (希薄化後)$5.81$5.90$6.02$6.51+3.9%
EBITDA$21.24B$21.82B$22.58B$23.92B+4.0%
研究開発
販管費$20.22B$21.11B$23.31B$22.67B+3.9%

品質スコア

Piotroski F-スコア
6 / 9
0–9 品質コンポジット
Altman Zスコア
5.39
倒産リスク (>3 で安全)
Beneish Mスコア
-2.53
利益操作リスク
OCF / 純利益
1.12×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
19.0%
投下資本利益率
セクション 3

Numbers analysis

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

PG — frequently asked questions

  1. Based on our latest analysis, PG looks modestly undervalued. The current price is $147 versus a composite fair-value midpoint of $163 (range $139–$188), which implies roughly 11.6% upside to the midpoint.
Related coverage

Names readers of PG also follow

Same archetype: mature-dividend
Same sector: Consumer Staples