As part of a new series, each week we typically conduct a DCF on one of the companies in our screens. This week we thought we’d take a look at one of the stocks that is not currently on our screens, Procter & Gamble Co (PG).
 

Profile

Since its founding in 1837, Procter & Gamble has become one of the world’s largest consumer product manufacturers, generating more than $80 billion in annual sales. It operates with a lineup of leading brands, including more than 20 that generate north of $1 billion each in annual global sales, such as Tide laundry detergent, Charmin toilet paper, Pantene shampoo, and Pampers diapers. Sales outside its home turf represent more than half of the firm’s consolidated total.
 

Recent Performance

Over the past twelve months, the share price is up 15.53%.

Source: Google Finance

Inputs

• Discount Rate: 6%
• Terminal Growth Rate: 3%
• WACC: 6%

Forecasted Free Cash Flows (FCFs)

Terminal Value

Terminal Value = FCF * (1 + g) / (r – g) = 671.56 billion

Present Value of Terminal Value

PV of Terminal Value = Terminal Value / (1 + WACC)^5 = 501.83 billion

Present Value of Free Cash Flows

Present Value of FCFs = ∑ (FCF / (1 + r)^n) = 75.42 billion

Enterprise Value

Enterprise Value = Present Value of FCFs + Present Value of Terminal Value = 577.25 billion

Net Debt

Net Debt = Total Debt – Total Cash = 25.15 billion

Equity Value

Equity Value = Enterprise Value – Net Debt = 552.10 billion

Per-Share DCF Value

Per-Share DCF Value = Enterprise Value / Number of Shares Outstanding = $234.94
 

Conclusion

Based on the DCF valuation, the stock is undervalued. The DCF value of $234.94 share is higher than the current market price of $171.28. The Margin of Safety is 27.10%.

More By This Author:

Large-Cap Stocks In Trouble - Sunday, Oct. 27
Lowe’s Companies Inc: Is It A Buy?
Mastercard Inc (MA) DCF Valuation: Is The Stock Undervalued?