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 fair value $139–$188

By StockMarketAgent.AI team· supervised by
已分析: 2026-05-08下次更新: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
股价
$146.50
▲ +16.94 (+11.56%)
公允价值
$163
$139–$188
评级
买入
confidence 88/100
上行空间
+11.6%
upside to fair value
安全边际
$138.92
MoS level · 15%
市值
$341.2B
P/E fwd 20.7
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 internal valuation cross-checks.
  • 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
Low $138.86
Mid $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 internal valuation cross-checks of $163.77.

§2 看空情景

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%.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3CAGR
期间2022-06-302023-06-302024-06-302025-06-30Trend
营业收入$80.19B$82.01B$84.04B$84.28B+1.7%
毛利$38.03B$39.25B$43.19B$43.12B+4.3%
营业利润$17.81B$18.13B$19.89B$20.45B+4.7%
净利润$14.74B$14.65B$14.88B$15.97B+2.7%
每股收益(摊薄)$5.81$5.90$6.02$6.51+3.9%
EBITDA$21.24B$21.82B$22.58B$23.92B+4.0%
研发
销售管理费用$20.22B$21.11B$23.31B$22.67B+3.9%

质量评分

Piotroski F 评分
6 / 9
0–9 质量综合
Altman Z 评分
5.39
破产风险 (>3 安全)
Beneish M 评分
-2.53
盈利操纵风险
OCF / 净利润
1.12×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
19.0%
投入资本回报率
第 3 节

Numbers analysis

现金流

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

资本配置

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

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
BALANCE SHEET FAQ

PG balance sheet questions

  1. PG (PG)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
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