A wonderful business — priced for growth it hasn't delivered.

A great company, but no margin of safety at this price. Worth watching, not worth buying here.

Current price
$90.75
Market cap ≈ $74B
Intrinsic value
$77
range $55 – $110
Margin of safety
-15%
above fair value
3 FY16 3 FY17 3 FY18 3 FY19 3 FY20 3 FY21 2 FY22 3 FY23 4 FY24 4 FY25

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Warning:
    Overvalued
    Fair value ~$77 vs $91 — trading 15% above what the math supports.
  • Good:
    Price is in line with its record
    Priced for ~7%/yr, roughly what it has delivered (25.0%/yr) — from a depressed FY22 base.
  • Good:
    Revenue still growing
    Up 1.4% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~25.0%/yr — the engine is growing.
  • Caution:
    Manageable net debt
    Net debt of $7B — about 1.8× annual free cash flow. Normal for a mature company.

How this was built. Every figure is computed from Colgate-Palmolive Company's SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. Fundamentals are from the FY25 annual report and change only when a new one is filed. Price of $90.75 taken 2026-07-24 (founder-supplied CSV, July 2026) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →