Colgate-Palmolive Company (NYSE: CL) — A Fortress Franchise Bid Up as a Bond Proxy Into a Margin Headwind
Report date: 2026-06-14 Price reference: ~$89.45 (NYSE close, 2026-06-12) · Market cap ~$71.7B · Enterprise value ~$79.3B Fiscal year: December 31 · CIK: 0000021665 · Auditor: PricewaterhouseCoopers LLP
⚡ Claude’s Take
This block is the author’s own independent opinion and general information only — not investment advice. The analysis that follows (Sections 1–15) deliberately carries no recommendation and no price target.
Verdict: HOLD / AVOID-at-this-price — a genuinely fortress-quality franchise, but bought by the wrong buyer for the wrong reason at the wrong moment. Quality: high. Price: full. Call: do not chase here; accumulate only on weakness toward the low-$70s / high-$60s (≈19–21x normalized EPS, ≈14x EV/EBITDA, ≈5.5–6% FCF yield).
Colgate is one of a small handful of businesses on earth with a real, financially-proven moat: ~40%+ global toothpaste share, a ~33% return on invested capital, capex under 3% of sales, and pricing power it just demonstrated again (FY25 net price +2.1% against only −0.4% volume). I have no quarrel with the business. My quarrel is with the setup. The stock has ripped ~16% in six months (Sharpe ~1.45) on a textbook defensive-rotation bid — its factor signature is now BetaFactor −0.81, LowVolatility +0.25, DividendYield +0.20 — i.e., it has been bought as a bond proxy, not because anything fundamentally inflected. It inflected the other way: management just cut gross-margin guidance to down year-on-year on ~$300M of fresh commodity/logistics inflation (planning oil at $110) plus North American tariffs, and took a second ~$0.9B impairment on the value-destroying Filorga skin-health deal. So you are paying ~24–25x normalized earnings (85th percentile of CL’s own 10-year P/E) and ~16x EV/EBITDA for a 1–4% organic grower whose near-term margin is going the wrong way. That is a quality-versus-price mismatch, not a short — the franchise is too good and the dividend too sacred to bet against — but the risk/reward from $89 is poor.
Framing: crowded defensive/low-vol trade, not a falling knife and not value. Conviction: medium. What flips me bullish: a de-rating to the high-$60s/low-$70s or clear evidence the 2030 plan is re-accelerating organic volume into the mid-single digits without sacrificing margin. What flips me bearish (to active avoid/trim): a risk-on rotation that drains the low-vol bid while the 2026 gross-margin cut actually lands, leaving a ~24x multiple stranded on flat-to-down EPS. Tag: “You don’t get paid to overpay for safety.”
1. Executive Summary
Colgate-Palmolive is an approximately $20.4B-revenue global consumer-products company built around two franchises: Oral, Personal & Home Care (~79% of sales — the world’s #1 toothpaste and manual-toothbrush business, plus soaps, home care, deodorant and skin health) and Hill’s Pet Nutrition (~21% — science-led, vet-endorsed specialty pet food). It is, by the numbers, one of the highest-quality franchises in the consumer-staples universe: gross margin ~60%, return on invested capital ~33%, capex under 3% of sales, and free cash flow conversion north of 100% of net income. It is a Dividend King — uninterrupted dividends since 1895 and dividend increases for more than six consecutive decades.
The investment tension is not quality; it is price set against a decelerating top line and a deteriorating near-term margin. FY2025 net sales grew only +1.4% (all of it price; volume −0.4%), and GAAP operating income fell 23% to $3,306M — partly a real charge: a $919M pretax ($794M aftertax) Q4 impairment of the Filorga skin-health business, the second write-down of that 2019 acquisition after a $518M aftertax hit in 2021. Normalizing for the impairment, underlying EPS was roughly $3.62 (vs. GAAP $2.64), modest growth on FY2024.
The market, however, has re-rated the stock upward into this. CL has rallied ~16% in six months on a defensive/low-volatility bid (its factor loadings are now textbook bond-proxy: BetaFactor −0.81, LowVol +0.25, DividendYield +0.20). At ~$89.45 it trades at ~24.7x normalized earnings (85th percentile of its own 10-year range), ~16.3x EV/EBITDA, ~3.9x EV/sales, and a ~5.0% free-cash-flow yield. And it does so just as management has cut FY2026 gross-margin guidance to down year-on-year on ~$300M of incremental commodity (oil byproducts: resins, petrochemicals, fats & oils +20%) and logistics inflation, with North American margins additionally pressured by tariffs.
The embedded expectation is perpetual, flawless, mid-single-digit defensive compounding at a low discount rate. That is achievable for a business this good — but it is fully priced, and it leaves little margin of safety against the very real near-term headwind management has already flagged. The durable bull case (emerging-market scale, Hill’s, pricing power, relentless buyback) is intact; the question this memo presses is whether you are being paid to own it here. This article takes no position on that question (see Section 11, Variant Perception); the labeled Claude’s Take above does.
2. Business Overview
Colgate-Palmolive, founded in 1806 and headquartered in New York, sells consumer products in over 200 countries and territories through two reportable segments.
Oral, Personal & Home Care (OPHC) — ~79% of net sales. This segment spans four categories:
- Oral Care — the crown jewel. Colgate is the global leader in toothpaste (estimated 40%+ global market share, the highest of any single brand in the category) and in manual toothbrushes. Brands include Colgate, elmex, meridol, Sorriso, Darlie (via the Hawley & Hazel JV in Asia), and Tom’s of Maine. Oral care is the company’s most defensible, highest-share, most globally-scaled business, and it is disproportionately important in emerging markets (especially Latin America, India and Asia Pacific).
- Personal Care — Irish Spring, Palmolive, Protex, Sanex, Softsoap (soaps/body wash); Speed Stick / Lady Speed Stick (deodorant); and Skin Health (EltaMD, PCA Skin, Filorga, Colgate-derived dermatology). Skin Health was built by acquisition (PCA Skin and EltaMD in 2017; Filorga in 2019) and is the segment’s problem child (see §6).
- Home Care — Ajax, Axion, Fabuloso, Murphy Oil Soap, Suavitel (fabric conditioner), Soupline.
Hill’s Pet Nutrition — ~21% of net sales (~$4.3–4.4B). A leader in science-led, vet-endorsed specialty pet nutrition for dogs and cats, sold in 80+ countries under Hill’s Science Diet (everyday wellness) and Hill’s Prescription Diet (therapeutic, vet-channel). This is structurally the company’s best growth asset: higher category growth, an advocacy moat (veterinarian recommendation), and premium pricing. Colgate exited a private-label pet-food contract in 2025 (a ~320bps drag on Hill’s reported FY25 organic growth that is tapering through 2026); excluding it, Hill’s grew ~+4.8% organically in Q1-2026.
How it makes money. Branded, habitual, low-ticket, fast-consumption household products — bought repeatedly regardless of the economic cycle, at gross margins around 60%. Revenue is overwhelmingly recurring in the consumption sense (consumers re-buy toothpaste, soap and pet food on short cycles) though not contractual. The model is capital-light (manufacturing + distribution, capex <3% of sales) and cash-generative (OCF $4.2B FY25, ~21% of sales).
Geographic mix is the underappreciated feature. Roughly half of sales come from emerging markets, where Colgate’s brand and distribution scale are strongest and category penetration still has runway. This is both the growth engine and the FX/political-risk source.
Verdict: A simple, understandable, globally-scaled, recurring-consumption branded model with a genuine #1 franchise (oral care) and a high-quality growth asset (Hill’s). Business quality is not in question.
3. Industry Dynamics
Colgate competes in mature, oligopolistic, slow-growth global consumer categories — household & personal products and pet nutrition. The structure is favorable on most axes and unfavorable on one (growth).
Profit pools and structure. The global HPC categories are dominated by a small set of scaled multinationals — Procter & Gamble, Unilever, Reckitt, Henkel, Kimberly-Clark, Beiersdorf — plus strong regional players and, increasingly, private label. In oral care specifically, the structure is unusually concentrated and favorable: Colgate and P&G (Crest/Oral-B) together hold the majority of the global market, with Unilever and Haleon (Sensodyne) as the principal challengers. Oral care is a good place to compete — high brand loyalty, dentist/professional endorsement, habitual repeat purchase, and meaningful pricing power.
Competitive intensity. Moderate and rational in most core categories — the scaled incumbents compete on innovation and advertising more than on destructive price. That said, two structural pressures are real: (1) private label, which is strongest in developed-market home care and parts of personal care and which gains share in downturns; and (2) the promotional / couponing intensity that flares periodically (management flagged a competitor “spending a little bit more money on couponing” in U.S. oral care in Q1-2026). Pet nutrition is more attractive still — premiumization, vet advocacy, and humanization of pets support above-average category growth, though dry dog food has softened.
Regulation. Light relative to most sectors — product-safety (FDA, FTC, CPSC), advertising-claims, and environmental/packaging rules — but not a thesis driver. The more material external factors are input-cost cyclicality (oil-derived resins, petrochemicals, surfactants, fats & oils, plus packaging and freight), FX (≈50% emerging-market exposure), and trade policy / tariffs (newly relevant to North American margins in 2025–26).
Capital-cycle read (Marathon lens). The core categories are not in a capital-attraction problem — they are mature and rationally supplied, which is precisely why returns persist. The cautionary tale sits in adjacencies: the skin-health land grab (Colgate, like peers, paid up for prestige skin assets in 2017–19 when those returns looked high) is a textbook “high returns attract capital, then mean-revert” episode — and Colgate has now impaired Filorga twice.
Verdict: structurally good industry, with one binding constraint. Concentrated, rational, high-return, defensive demand — but low organic growth (low-single-digit volume at best across developed markets), with input-cost cyclicality and private label as the standing pressures. A good industry to harvest cash in; a hard one to grow fast in.
4. Competitive Position
The moat is real and it is financially visible. Two tests settle it: returns and pricing power.
- Returns: Colgate earns a ~33% return on invested capital (ROIC.ai, FY25 32.9%; FY24 33.4%) — a level only a genuinely advantaged business sustains for decades. ROE is mathematically meaningless here (equity is ~zero after ~$24B of cumulative buybacks), but ROIC and ~13% ROA confirm the underlying economics.
- Pricing power: In FY2025, Colgate pushed +2.1% net selling price through with only −0.4% volume — i.e., it raised price into a sluggish-volume environment and the consumer largely absorbed it. Through the 2021–23 inflation, the company recovered ~300bps of gross margin (57.0% trough in 2022 → 60.1% in 2025) primarily on pricing and “funding-the-growth” productivity. That is the signature of a brand with consumer captivity.
Naming the moat (Greenwald taxonomy). Colgate’s advantage is a combination of:
- Intangible / brand captivity — habitual, trust-based repeat purchase in oral care (toothpaste is a low-ticket, high-frequency, brand-loyal category with professional endorsement) and vet-advocacy in Hill’s.
- Local economies of scale + distribution — Colgate’s dominance is local-market-specific: it wins by being the #1 brand with the deepest distribution and highest ad-spend efficiency in a given country (Brazil, Mexico, India, the Philippines), which is hard to dislodge market-by-market. This is the most durable piece and is strongest in emerging markets where Colgate has out-sized share.
Where the moat is strong vs. thin.
- Strong: Global oral care (40%+ share, professional endorsement, emerging-market scale) and Hill’s Prescription Diet (vet channel, science/efficacy claims). These are the assets that would deteriorate if the moat eroded — and they show no sign of it.
- Thinner: Home care (more private-label exposed, more commoditized — dish, fabric softener, surface cleaners) and developed-market personal care, where differentiation is lower. Skin health (Filorga) has demonstrated the absence of a durable moat — a prestige brand without distribution scale or repeat-purchase captivity, hence two impairments.
Direct comparison. Versus P&G (broader, larger, similarly elite ~30%+ ROIC, stronger in fabric/grooming/baby), Colgate is narrower but #1 in oral care and more emerging-market-weighted. Versus Kimberly-Clark / Reckitt / Unilever, Colgate screens as higher-margin and higher-ROIC, with a cleaner growth asset in Hill’s. Versus Church & Dwight / Clorox, Colgate is more global and more defensively scaled. On quality metrics, CL sits at or near the top of the staples cohort.
Verdict: durable, financially-proven competitive advantage in its core (oral care, Hill’s), with a genuine moat mechanism (brand captivity + local distribution scale). The advantage is not in doubt; its limit is that it produces durability and pricing power, not fast growth — and it does not extend to every category Colgate has tried to enter (skin health).
5. Growth History and Forward Opportunities
History — low-single-digit, pricing-led, with a recent deceleration. Net sales: FY21 $17.4B → FY22 $18.0B → FY23 $19.5B → FY24 $20.1B → FY25 $20.4B. The 2021–23 surge was inflation/pricing-led (organic sales grew high-single to low-double digits on price in 2022–23 as the company recovered cost). As pricing normalized, growth decelerated sharply: FY2025 organic +1.4%, essentially all price (+2.1%), with volume −0.4%. That is the core concern — the underlying volume engine is barely positive.
Segment detail (FY25 organic):
- OPHC +1.5% — led by Oral Care (toothpaste, manual toothbrushes); softer personal/home care.
- Hill’s +1.2% reported — but held back ~320bps by the deliberate private-label exit; underlying Hill’s growth is ~+4.4–4.8% (Q1-2026 ex-PL +4.8%, U.S. +5%). Hill’s is the genuine growth asset.
Geographic engine. Emerging markets (Latin America, Asia Pacific, Africa/Middle East) are carrying growth; North America is the laggard (volume soft, shelf resets/innovation late, tariff-pressured margins). Management’s Q1-2026 commentary was explicit: emerging-market volume accelerated (Asia Pacific led by China Hawley & Hazel recovery and India; Latin America Mexico/Brazil strong), while North America “continued to lag” with a “strategy reset” underway.
Forward opportunities (the 2030 strategic plan):
- Emerging-market penetration + premiumization — raising per-capita consumption and trading consumers up across price tiers; the structural long-term driver.
- Hill’s — continued share gains in wet/cat/therapeutic, household-penetration growth, capacity now de-bottlenecked; the highest-confidence growth lever.
- Innovation + “funding-the-growth” + RGM (revenue growth management) — premium launches (e.g., the “purple” oral-care platform rolled Asia→LatAm), price-pack architecture, and AI-enabled promo/demand-generation (“Promo AI,” omnichannel “demand generation”).
- Strategic Growth & Productivity Program (SGPP) — newly updated to deliver an additional $200–300M annualized savings (majority in 2027–28; program ends Dec-2028), funding reinvestment and EPS growth.
Honest read on growth quality. Growth is high-quality in composition (brand-led, pricing-power-backed, cash-generative, Hill’s premiumization) but low in magnitude and currently too dependent on price rather than volume. The 1–4% FY2026 organic guidance, with volume only just turning positive ex-private-label, is the realistic envelope. This is a compounder of cash and EPS (via margin + buyback), not a revenue-growth story.
Verdict: High-quality but low-magnitude growth; the EPS algorithm (LSD–MSD organic → MSD–HSD EPS via margin and buyback) is intact, but the volume engine is soft and the near-term margin tailwind has reversed.
6. Financial Quality
Colgate’s financial quality is, in most respects, best-in-class, which is exactly why valuation is the crux.
Margins.
| Metric (FY) | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Gross margin | 59.6% | 57.0% | 58.2% | 60.5% | 60.1% |
| Operating margin (GAAP) | 22.4% | 20.1% | 21.0% | 21.2% | 16.2% |
| Operating margin (adj.) | ~22% | ~20% | ~21% | ~21.5% | ~20.8% |
| EBITDA margin | 25.6% | 23.2% | 23.9% | 24.6% | 23.9% |
| Net margin (GAAP) | 12.4% | 9.9% | 11.8% | 14.4% | 10.5% |
Gross margin has recovered ~300bps off the 2022 cost-shock trough. The FY25 GAAP operating-margin collapse to 16.2% is almost entirely the $919M Filorga impairment (plus an ERISA litigation charge and acquisition costs); on an adjusted basis operating margin held ~20.8%. This is the single most important normalization in the file: GAAP EPS of $2.64 understates true earning power; normalized EPS is ~$3.62.
Returns. ROIC ~33% (elite). ROA ~13% FY25 (17.8% FY24 ex-charge). ROE and P/B are non-meaningful — Colgate’s stockholders’ equity is ~$0.2–0.6B (near zero) because ~$24B of cumulative treasury stock offsets retained earnings; tangible book value per share is negative (~−$5). Note for modelers: third-party feeds that report a ~$34/sh “book value” for CL are using a pre-treasury basis and are wrong against the 10-K — do not use P/B or ROE for this name.
Cash flow — the real story. Operating cash flow is high and rising even as GAAP earnings dipped: $3,745M (FY23) → $4,107M (FY24) → $4,198M (FY25). Capex is ~$564M (2.8% of sales), so free cash flow ≈ $3.6B, comfortably exceeding net income — a hallmark of genuine quality (the impairment is non-cash; cash generation is unaffected). FCF/share has compounded ~3.9/sh (FY21) → ~4.5/sh (FY25) even before adding the buyback’s per-share lift.
Balance sheet. Total debt ~$8.55B, cash ~$1.29B, net debt ~$7.27B — roughly 1.5x EBITDA, conservative and easily serviced (interest well-covered by ~$4.9B EBITDA). Maturities are laddered; liquidity is ample. The negative book equity is a capital-return artifact, not a distress signal — this is one of the most financially-secure issuers in the market (A-rated).
Quality-of-earnings flags. (1) The GAAP/adjusted gap is wide in FY25 — investors must normalize the impairment. (2) “Funding-the-growth” productivity and RGM are genuine but recurring levers, not one-offs. (3) Watch the FY26 margin: management has guided gross margin down on commodity/logistics inflation and tariffs (see §8). (4) Net income diverges favorably from cash flow (non-cash charges), the benign direction.
Verdict: economics are excellent and improve-or-hold with scale — ~60% gross margin, ~33% ROIC, >100% FCF conversion, conservative leverage. The only caution is a near-term margin headwind, not a structural quality problem.
7. Capital Allocation
Capital allocation is good on the recurring engine, poor on M&A — and the contrast is the most useful lens on management.
The recurring engine (strong). Colgate runs a disciplined, shareholder-friendly cash-return machine:
- Dividends: ~$1.8B in FY25 ($2.25/sh, +3% y/y). Colgate is a Dividend King — uninterrupted dividends since 1895 and consecutive annual increases for more than six decades. Payout is ~62% of normalized EPS (an elevated ~76% on charge-depressed GAAP EPS), comfortably funded by FCF.
- Buybacks: ~$1,210M FY25 (FY24 $1,739M, FY23 $1,128M). Share count has fallen steadily ~1.2%/yr (849.9M in FY20 → 801.2M in FY25). Combined cash return ~$3.0B/yr ≈ ~83% of FCF — i.e., Colgate returns essentially all of its free cash flow to owners, appropriate for a low-growth, capital-light compounder.
- Reinvestment: capex <3% of sales; R&D and advertising are the real “investment” lines, both rising (management is leaning into advertising and “demand-generation” capability).
M&A (weak — the blemish on the record). The skin-health expansion is a value-destruction case study:
- Filorga (acquired 2019 for ~$1.7B) has been impaired twice: $571M pretax ($518M aftertax) in Q4-2021, and $919M pretax ($794M aftertax) in Q4-2025 — cumulatively writing off the better part of the purchase price. Goodwill in the skin-health reporting unit was reduced to just $51M at end-2025. The thesis (prestige skin care as a growth adjacency) failed on weak category growth and poor China performance.
- PCA Skin and EltaMD (2017) have fared better (EltaMD in particular is a strong performer), and recent bolt-ons (Hello oral care; Prime100 pet, 2025) are small. But the net record in M&A is clearly negative — Colgate is a far better operator and harvester than acquirer.
Incentive alignment. Compensation is the standard large-cap-staple structure: modest insider ownership (this is a professionally-managed mega-cap, not a founder/owner-operator), with pay weighted to organic sales growth, margin/EPS and TSR metrics. Insider activity is unremarkable — predominantly routine grants/option exercises and 10b5-1 sales, with no signal of unusual open-market buying (typical for a company of this profile; not a contrarian tell either way). CEO Noel Wallace (Chairman/President/CEO) and CFO Stan Sutula lead; Shane Grant (COO Americas) and John Hazlin (Chief Growth Officer) were elevated in 2025, and John Faucher runs M&A/special projects.
Verdict: capital allocation is good-not-great. The cash-return discipline and capital-light reinvestment are exemplary and tie directly to the ~33% ROIC. But the M&A record — two Filorga impairments — is a genuine, repeated misstep that should temper any “flawless management” narrative and argues for harvesting the core rather than cheering “strategic” diversification.
8. Changes and Headwinds — Last Two Years
1) Margin recovery, then a fresh reversal (the key recent change). After rebuilding gross margin from 57% (2022) to ~60% (2024–25) via pricing and productivity, management cut FY2026 gross-margin guidance to down year-on-year on the Q1-2026 call. The driver: ~$300M of incremental raw-material and logistics cost (≈2/3 raw materials, 1/3 logistics) versus the prior outlook, with oil byproducts — resins, petrochemicals, fats & oils — expected up >20%, logistics up ~10%, and a planning assumption of oil at ~$110. This is the most important near-term fundamental change and it cuts against the stock’s recent re-rating.
2) North American tariffs. North America “incurs the vast majority” of the new tariffs, materially pressuring that region’s gross margin in early 2026 (lapping the prior year’s tariff-free, peak-margin quarters). Management expects the year-on-year tariff drag to ease as 2026 progresses.
3) The second Filorga impairment (Q4-2025). $794M aftertax — see §6/§7. Confirms the skin-health misadventure and depressed FY25 GAAP earnings.
4) Hill’s private-label exit. A deliberate decision to walk away from a low-margin private-label pet contract — a ~320bps drag on Hill’s reported growth that masks healthy ~+4.8% underlying organic growth; tapers to ~nil by 2H-2026. A quality-improving change that optically hurts the headline.
5) Strategy & program updates. Launch of the 2030 strategic plan and an update to the Strategic Growth & Productivity Program (SGPP) delivering an incremental $200–300M of annualized savings (majority 2027–28). Leadership refresh (Grant, Hazlin elevated 2025). A North America “strategy reset” is underway (innovation, RGM, promo strategy with key retailers) to fix the laggard region.
6) Emerging-market acceleration. The genuine positive: Q1-2026 emerging-market volume accelerated (Asia Pacific — China Hawley & Hazel recovery, India; Latin America strong), validating the heavier advertising/innovation investment.
Verdict: the net of the last two years is mildly thesis-weakening on the near-term margin and capital-allocation axes (commodity/tariff headwind, second Filorga write-down) but thesis-confirming on the franchise (pricing power held, emerging-market acceleration, Hill’s strength). The timing matters: the stock re-rated up just as the margin outlook turned down.
9. Risk Analysis (Risk Matrix)
| # | Risk | Likelihood | Impact | Evidence / basis |
|---|---|---|---|---|
| 1 | Valuation de-rating (low-vol bid unwinds; multiple reverts toward historical mean as risk-on rotation drains the defensive premium) | Medium-High | High | ~24.7x normalized P/E / 85th pctile own 10y; +16% 6-mo defensive rally; factor BetaFactor −0.81, LowVol +0.25 |
| 2 | Input-cost / commodity inflation (oil-derived resins, petrochemicals, fats & oils, freight) compresses gross margin | High (already occurring) | Medium-High | Mgmt FY26 GM guided down; +$300M incremental cost; oil-byproducts +20%; OilPrice factor loading −0.19 |
| 3 | Persistent soft volume (organic stays price-led; volume fails to inflect; developed-market categories sluggish) | Medium-High | Medium | FY25 volume −0.4%; N. America lagging; categories “sluggish” per mgmt |
| 4 | FX translation (~50% EM sales; USD strength erodes reported revenue/EPS) | Medium | Medium | FX −0.3% FY25; recurring EM exposure (LatAm, India, Asia) |
| 5 | Tariffs / trade policy (North America cost base) | Medium | Medium | N. America “vast majority” of new tariffs (Q1-26 call) |
| 6 | Further skin-health / intangible impairment (Filorga residual, other indefinite-lived trademarks) | Low-Medium | Low-Medium | Filorga goodwill already cut to $51M; one other trademark within 20% of carrying value |
| 7 | Private label / promotional intensity (developed-market home/personal care; competitor couponing) | Medium | Medium | Mgmt flagged competitor couponing in U.S. oral care |
| 8 | Capital-allocation error (another value-destructive acquisition) | Low-Medium | Medium | Two Filorga impairments establish the pattern |
| 9 | China / geopolitical (Hawley & Hazel, EM political/economic risk, Iran/Middle East exposure noted) | Medium | Low-Medium | China category “sluggish”; mgmt referenced post-Iran EM monitoring |
| 10 | Catastrophic / total loss | Very Low | — | Investment-grade, diversified, defensive demand, sacred dividend — negligible permanent-impairment risk |
Overall risk read: This is a low-business-risk, moderate-valuation-risk security. The probability of permanent capital impairment from the business is very low; the probability of multiple compression / mediocre forward returns from this entry price is the dominant, and underappreciated, risk.
10. Valuation Discussion (Embedded Expectations)
No price target; no recommendation. This section frames what the current price requires.
Where the multiple sits (at ~$89.45):
| Metric | Current (~live) | FY25 (yr-end basis) | 5-yr range | Read |
|---|---|---|---|---|
| P/E (normalized ~$3.62) | ~24.7x | — | — | Full |
| P/E (GAAP $2.64) | ~34x | ~30x | 26–37x | Charge-distorted — ignore |
| EV/EBITDA (TTM $4,863M) | ~16.3x | 14.7x | ~14–18x | Upper-mid |
| EV/Sales | ~3.9x | 3.5x | 3.3–4.9x | Mid |
| EV/EBIT (adj.) | ~18.7x | 16.9x | ~16–21x | Upper-mid |
| FCF yield (FCF ~$3.6B) | ~5.0% | — | — | Modest |
| Dividend yield | ~2.5% | — | 2.0–2.7% | Mid |
| Own 10-yr valuation percentile | composite 77th, P/E 85th, P/S 73rd | Rich vs own history |
The cleanest signals: on EV/EBITDA (~16.3x) CL is roughly mid-to-upper its own 5-year band; on P/E (~24.7x normalized, 85th percentile of its own 10-year range) it is decidedly rich vs. its own history. P/B is meaningless (negative equity). The own-history percentile is the highest-signal valuation datum: CL trades in the upper third of its own decade-long valuation range — “a great business near the top of its own multiple,” not at a screaming-cheap or all-time-extreme level.
Embedded-expectations / reverse-DCF. At ~$79.3B EV against ~$3.6B FCF (≈4.5% FCF/EV) growing, and ~$71.7B equity against ~$2.9B normalized net income, the market is underwriting:
- A perpetual mid-single-digit EPS algorithm — roughly LSD–MSD organic sales (1–4%), ~flat-to-modest margin expansion over time, and ~1–2%/yr share-count reduction → ~5–7% EPS growth — discounted at a low rate (the defensive/low-vol bid compresses the equity risk premium investors demand for CL).
- Put differently: a ~24–25x normalized multiple on a ~5–7% grower implies a PEG around 3.5–4x and a forward return that is essentially the dividend (~2.5%) + EPS growth (~5–7%) − any multiple compression. If the multiple merely holds, total return is ~7.5–9.5%; if it reverts toward the historical mid-20s-low… it already is mid-20s, so further upside requires expansion from an already-elevated base, which is the asymmetry.
What the market is pricing correctly: the durability — ~33% ROIC, ~60% gross margin, pricing power, sacred dividend, defensive demand. CL deserves a premium multiple; it is a fortress.
What the market may be pricing incorrectly: (1) that the 2026 gross-margin cut is transitory and won’t dent the EPS algorithm; (2) that the low-vol bid (the reason for the 6-month re-rating) is durable rather than a rotation artifact; and (3) that volume will inflect positive enough to make 1–4% organic feel like 3–4% rather than 1–2%. If any of those disappoint from an 85th-percentile multiple, the de-rating risk (Risk #1) is the live one.
Scenario sketch (illustrative, not targets):
- Bear: multiple reverts to ~18–19x normalized EPS on a margin miss + risk-on rotation; EPS roughly flat 2026 on the commodity hit → meaningfully lower equity value than today.
- Base: ~22–24x on ~5–6% EPS growth; total return ≈ dividend + growth, low-to-mid single digits to high-single digits, multiple roughly flat.
- Bull: volume re-accelerates, SGPP savings + RGM drive margin back up, low-vol bid persists; multiple holds ~24–25x on 7–8% EPS → high-single/low-double-digit return.
Verdict: Fairly-to-richly valued for the quality. The price embeds flawless defensive compounding and offers little cushion against the margin headwind management itself has flagged. This is the heart of the variant-perception debate below.
11. Variant Perception
Consensus belief. “Colgate is a best-in-class defensive compounder — own it for the dividend, the ~33% ROIC, the emerging-market scale and the buyback; pay up for safety.” Sell-side is broadly neutral-to-constructive on the business but increasingly aware of the price (e.g., Bernstein initiated Market Perform with a ~$96 target in June 2026 — only modestly above spot). The consensus implicitly assumes the 2026 margin headwind is transitory and the low-vol bid is a permanent feature.
Strongest bull case. A genuinely rare asset: durable ~33% ROIC, ~60% gross margin, proven pricing power, a sacred 60-year-plus dividend, ~50% emerging-market exposure with penetration runway, and Hill’s as a real ~5% organic growth engine. In a slow-growth, uncertain macro, investors should pay a premium for a business that grows EPS mid-single-to-high-single digits with this little business risk, and the SGPP productivity program + RGM give margin self-help. At ~5% FCF yield with a growing payout, the long-term compounding is intact.
Strongest bear case. You are paying ~24–25x normalized earnings — the 85th percentile of CL’s own decade — for a 1.4%-organic, −0.4%-volume grower whose gross margin is guided down on a ~$300M commodity/logistics hit and tariffs, after a +16% six-month rally driven by a low-volatility/bond-proxy bid (BetaFactor −0.81) rather than any fundamental inflection. The growth is price-led, not volume-led; the M&A record is poor (two Filorga impairments); and from an 85th-percentile multiple the forward return is dividend + growth minus a real risk of mean-reversion if the defensive trade unwinds. It is not a short (quality + dividend), but the risk/reward at $89 is unattractive.
The 3–5 assumptions that matter most:
- Is the 2026 gross-margin cut transitory or sticky? (Commodity path / oil; pricing & RGM offset.) — Falsifies the bull if margin stays down into 2027.
- Does volume inflect positive and durable? (Beyond price; emerging-market acceleration broadening; North America reset working.) — Falsifies the bear if volume turns convincingly positive.
- Is the low-vol/defensive bid durable or a rotation artifact? (Does the multiple hold at the 85th percentile?) — The single biggest swing factor for forward returns.
- Does the EPS algorithm survive the headwind? (SGPP + buyback bridge a soft top line and soft margin?) — If yes, the premium is defensible; if no, de-rating.
- Capital-allocation discipline — no third value-destructive deal; cash returned, not “diversified” away.
The factor-positioning evidence (Momentum overlay). CL’s factor signature is the most tangible evidence that consensus may be offsides on price: it is now a textbook crowded defensive (BetaFactor −0.81, LowVol +0.25, DividendYield +0.20, Quality +0.075), with a 6-month Sharpe of ~1.45 on a +16% move, but a 12-month return of −1.5% and a 5-year CAGR of only ~4%. The recent strength is a positioning phenomenon (flight to low-vol safety), not earnings re-acceleration — which is precisely the kind of bid that reverses on a risk-on rotation. The negative OilPrice loading (−0.19) independently corroborates the live commodity-margin risk. The variant perception is not about the business; it is that the market has temporarily mistaken a safe asset for a cheap one.
12. Fact vs. Interpretation Table
| # | Statement | Type | Basis |
|---|---|---|---|
| 1 | FY25 net sales $20,382M, +1.4% (organic +1.4%; price +2.1%, volume −0.4%, FX −0.3%) | Fact | 10-K FY25 MD&A; EDGAR XBRL |
| 2 | Q4-25 impairment $919M pretax / $794M aftertax on skin-health (Filorga) goodwill & intangibles | Fact | 10-K FY25 “Significant Items”; Note 5 |
| 3 | GAAP operating income $3,306M (−23%); normalized EPS ~$3.62 vs GAAP $2.64 | Fact (GAAP) / Interpretation (normalization) | EDGAR; ROIC; analyst add-back |
| 4 | ROIC ~33%; gross margin ~60%; capex <3% of sales; FCF ~$3.6B | Fact | ROIC.ai; EDGAR |
| 5 | Stockholders’ equity ~$0.2–0.6B (near zero); P/B & ROE non-meaningful; tangible book negative | Fact | EDGAR StockholdersEquity; ROIC tangible BVPS |
| 6 | Dividend King — uninterrupted since 1895, 60+ consecutive annual increases | Fact | Company history / public record |
| 7 | FY26 gross margin guided down on ~$300M commodity/logistics inflation + tariffs (oil planning $110) | Fact (guidance) | Q1-2026 earnings call (2026-05-01) |
| 8 | Filorga acquisition (2019) value-destructive — impaired twice (~$1.3B aftertax cumulative) | Interpretation (facts: both charges) | 10-K FY21 & FY25 |
| 9 | Moat = brand captivity + local distribution scale; strongest in oral care & emerging markets | Interpretation | Greenwald framework on share/ROIC/pricing facts |
| 10 | Recent +16% rally is a low-vol/defensive positioning bid, not fundamental inflection | Interpretation | FactorsToday loadings + leaderboard |
| 11 | ~24.7x normalized P/E = 85th percentile of CL’s own 10-year range | Fact | ROIC multiples; own-history percentile analysis |
| 12 | Embedded expectation = perpetual ~5–7% EPS algorithm at a low discount rate | Interpretation | Reverse-DCF framing |
13. Open Questions
- Oil/commodity path: Management plans on oil ~$110; if it settles lower, the FY26 gross-margin cut could partly reverse. What is the realistic 2026 exit-rate gross margin? (Decisive for the bull/bear margin debate.)
- Volume inflection: Can Colgate convert emerging-market acceleration + the North America reset into sustained positive volume, or does organic stay price-dependent? (Q2–Q4 2026 volume prints are the tell.)
- Durability of the low-vol bid: How much of the current multiple is positioning vs. fundamentals — and what happens on a risk-on rotation?
- Hill’s trajectory ex-private-label: Does underlying ~5% organic hold as the PL drag rolls off, and can capacity support faster growth?
- Skin-health endgame: Does Colgate keep, fix, or divest Filorga after two impairments? Residual goodwill is just $51M — is another write-down or a sale likely?
- SGPP flow-through: How much of the $200–300M incremental savings drops to EPS vs. being reinvested in advertising/capability?
- Insider/ownership detail: A full Form 4 review (open-market buys vs. 10b5-1 sales) would refine the alignment read — characterized here as routine/no-signal but not exhaustively quantified.
14. What Must Be True
For the bull case (own it here / it compounds from $89):
- The 2026 gross-margin cut is transitory — RGM, pricing, SGPP and a calmer commodity path restore margin into 2027.
- Volume inflects positive and durable — emerging-market acceleration broadens and North America stops being a drag, so organic feels like 3–4%, not 1–2%.
- The premium multiple holds (the defensive bid is durable; ~24–25x persists) — so total return ≈ dividend + EPS growth without de-rating.
- Falsification test (bull): If, over the next 2–4 quarters, gross margin is still down year-on-year, volume remains flat/negative, AND the multiple compresses below ~21x normalized as the low-vol bid fades — the bull case is broken. Concretely: two consecutive quarters of negative volume + a held-down gross-margin guide + a sub-$78 print on a risk-on tape.
For the bear case (avoid/expect mediocre returns from $89):
- The recent re-rating is a positioning artifact (low-vol/bond-proxy bid), not fundamental — and it reverses on a risk-on rotation.
- The commodity/tariff margin hit lands and EPS growth stalls near flat in 2026.
- From an 85th-percentile multiple, the math leaves forward returns at dividend + low growth − de-rating = unattractive.
- Falsification test (bear): If volume re-accelerates convincingly (multiple quarters of positive, broad-based organic volume), gross margin turns back up despite the commodity guide, and the multiple is sustained at 24–25x through a risk-on environment — the bear case (that it’s overpriced for the growth) is wrong, and CL re-rates as a proven compounder rather than de-rating. Concretely: FY2026 organic volume turning solidly positive with gross margin guided back up, and the stock holding 24x+ on a rising-rate/risk-on tape.
15. Source Appendix
(Key primary sources below; full list in the Source Appendix.)
- Colgate-Palmolive FY2025 Form 10-K (filed 2026-02-23, period 2025-12-31) — segment detail, organic sales, “Significant Items Impacting Comparability” (Filorga impairment $919M pretax/$794M aftertax), gross/operating margin, capex, debt. SEC EDGAR, CIK 0000021665.
- Colgate-Palmolive FY2021–FY2024 Forms 10-K — multi-year financials; FY2021 10-K for the first Filorga impairment ($571M pretax/$518M aftertax).
- Q1-2026 earnings call transcript (2026-05-01, ROIC.ai) — FY26 gross-margin-down guidance, ~$300M commodity/logistics inflation, oil-$110 planning assumption, SGPP $200–300M update, emerging-market acceleration, North America reset, Hill’s private-label exit.
- SEC EDGAR XBRL — revenue, net income, OCF, capex, buybacks, debt, equity (multi-year).
- ROIC.ai MCP — profitability ratios (ROIC 32.9%, margins), enterprise value, valuation multiples (5-yr history), per-share data.
- Own-history valuation percentiles — composite 77th, P/E 85th, P/S 73rd; Bernstein initiation (Market Perform, $96, June 2026).
- FactorsToday — factor loadings (BetaFactor −0.81, LowVol +0.25, DividendYield +0.20, OilPrice −0.19), leaderboard (6-mo Sharpe ~1.45, +16% (+37.5% ann.); 12-mo −1.5%), stock-info (beta ~0.06–0.64, RS).
- Daily price history (public market data) — OHLCV, EMAs (200-EMA ~$85.80), beta/alpha.
The body of this article (Sections 1–15) is deliberately free of any buy/sell recommendation or price target; the only position taken is in the clearly-labeled “Claude’s Take” block at the top, which is the author’s own independent opinion. This is general information, not investment advice.
APPENDIX A — Standard Diligence Questionnaire
Fact / Interpretation / Assumption labels applied where it matters. Where a question does not map to the business model, the correct analog is given.
General
What thoughtful questions have other investors asked about this company?
- Is the recent 6-month rally (+16%) a durable re-rating or a transient low-volatility/defensive-rotation bid? (The central question — see Variant Perception.)
- Can Colgate convert pricing-led growth into volume-led growth, or is the volume engine structurally stuck near zero in developed markets?
- Is the 2026 gross-margin cut (commodities + tariffs) transitory or the start of a multi-year compression?
- Why keep the skin-health (Filorga) business after two impairments — fix, hold, or divest?
- Is ~24–25x normalized earnings defensible for a 1–4% organic grower?
- How much of the EPS algorithm is “real” operating growth vs. buyback engineering?
Cyclicality & Earnings Nature
Are earnings at a cyclical high or low? Interpretation: Neither extreme. GAAP earnings are artificially low in FY25 (the $794M aftertax impairment); normalized earnings (~$3.62) are roughly mid-cycle. Gross margin is near a cyclical high (~60%, recovered from the 2022 trough) and management guides it down in 2026 — so margin is closer to a near-term peak than a trough.
Driven by external environment or internal actions? Both. Externally: commodity/oil costs, FX, tariffs. Internally: pricing/RGM, “funding-the-growth” productivity, SGPP, advertising allocation. The 2021–23 margin swing was externally driven (input inflation) then internally recovered (pricing/productivity).
How stable are revenues? Fact: Highly stable — habitual, low-ticket, fast-consumption household and pet products bought across the cycle. Defensive demand; low revenue volatility (lifetime vol ~19%, beta ~0.6).
Outlook for products/services? Mature, low-single-digit-growth categories (oral, personal, home care) plus a faster-growing pet-nutrition asset (Hill’s, ~5% underlying). Pricing power intact; volume soft.
How big is this market — growing, shrinking, domestic or international? Large, global, slow-growing. ~50% emerging-market exposure (the growth source via penetration/premiumization); developed markets ~flat-to-LSD. International is the majority of sales and the structural growth driver.
Business Quality & Competitive Moat
Is the industry getting more or less competitive? Interpretation: Broadly stable/rational among scaled incumbents (CL, P&G, Unilever, Reckitt, Henkel, KMB), with two standing pressures: private label (developed-market home/personal care) and periodic promotional/couponing flares (flagged in U.S. oral care, Q1-26).
How profitable is the business (ROIC, ROE)? Fact: ROIC ~33% (elite). ROA ~13%. ROE is non-meaningful — equity is ~zero (negative tangible book) after ~$24B cumulative buybacks; do not use ROE/P/B for CL.
How profitable is the industry — competitors, barriers to entry? A high-return oligopoly. Barriers: brand intangibles, professional endorsement (dentists, vets), local distribution scale, advertising scale, shelf access. Genuine barriers in oral care and Hill’s Prescription Diet; weaker in commoditized home care.
Can the business be easily understood? Yes — toothpaste, soap, home care, pet food. One of the simplest models in the market.
Can it be undermined by foreign low-cost labor? Not materially — local manufacturing/distribution and brand are the moat, not labor arbitrage. Private label (not offshore labor) is the relevant low-cost threat.
Do brands matter? Decisively. Colgate is among the most trusted/recognized brands globally; brand + habit + endorsement is the core of the moat and the source of pricing power (+2.1% price vs −0.4% volume, FY25).
Nature of competition? Innovation, advertising/demand-generation, RGM/price-pack architecture, distribution and shelf execution — mostly rational, occasionally promotional.
Customers’ switching costs? Low contractually but high behaviorally — habitual repeat purchase, brand trust, and (Hill’s) vet recommendation create captivity without contracts.
Financial Condition & Balance Sheet
Assets not fully recognized on the balance sheet? Interpretation: Yes — the Colgate brand and global distribution system are the company’s most valuable assets and are largely unrecognized (internally generated brand value isn’t capitalized). Conversely, acquired skin-health intangibles were on the books and have now been impaired.
Off-balance-sheet liabilities? Standard operating leases, pension, and contingent legal matters (e.g., the ERISA litigation charge in 2025; talc-related and other product litigation common to the sector — monitor but not currently thesis-defining). Nothing unusual flagged.
How conservative is the accounting? Generally conservative and clean (PwC auditor, A-rated). The FY25 impairment is a conservative recognition of a bad deal. Watch the GAAP-vs-adjusted gap and “funding-the-growth” classifications, but no aggressive-accounting flags.
How CapEx-hungry is the business? Fact: Very light — capex ~$564M, <3% of sales. Capital-light is central to the ~33% ROIC and >100% FCF conversion.
Capital Allocation & Management
How much FCF, and how is it used? Fact: FCF ~$3.6B FY25. Use: ~$1.8B dividends + ~$1.2B buybacks = ~$3.0B (~83% of FCF) returned to shareholders; remainder to small bolt-on M&A and debt management. Philosophy: return essentially all FCF, grow the dividend annually, shrink the share count ~1–2%/yr.
Significant acquisitions recently? Small (Prime100 pet, 2025; Hello earlier). The consequential M&A is historical and negative — Filorga (2019) impaired twice (~$1.3B aftertax cumulative). Net M&A record: poor.
Buying back shares? Yes — consistently; ~1.2%/yr net reduction (849.9M → 801.2M shares FY20–FY25).
Issuing large amounts of new shares to insiders? No — SBC is modest and more than offset by buybacks; share count falls. Not a dilution story.
Compensation policy of directors/management? Standard large-cap-staple: base + bonus + LTI tied to organic sales, margin/EPS and relative TSR. Professionally managed (not founder-led); modest insider ownership.
Motivations of management? Interpretation: Deliver the EPS algorithm and protect the dividend/franchise. Generally well-aligned on the operating engine; the repeated skin-health M&A misstep is the alignment caveat (growth-by-acquisition impulse that destroyed value).
Valuation & Market Data
ADR, MLP, or K-1 issuer? No — ordinary U.S. common stock, NYSE, standard 1099 dividend treatment.
Dividend policy? Fact: Quarterly cash dividend, raised annually — a Dividend King (uninterrupted since 1895, 60+ consecutive annual increases). ~$2.25/sh FY25, ~2.5% yield, ~62% of normalized EPS payout. Sacred to the thesis and to the shareholder base.
How profitable is the business? Among the most profitable in staples — ~60% gross margin, ~21% adjusted operating margin, ~33% ROIC.
Is net income diverging from cash from operations? Fact: Yes — favorably. OCF ($4,198M) exceeds GAAP net income ($2,132M) in FY25, primarily because the impairment is non-cash. The benign direction (cash > earnings), a quality signal.
Risks & Downside
What would cause the stock to decline? (1) Multiple de-rating as the low-vol bid unwinds (the dominant risk from this entry); (2) the 2026 gross-margin cut proving sticky; (3) persistent negative/zero volume; (4) USD strength (FX); (5) another M&A misstep; (6) a broad risk-on rotation out of defensives.
Risk of a catastrophic loss? Interpretation: Very low at the business level — investment-grade, diversified, defensive demand, sacred dividend. The realistic downside is poor returns / multiple compression, not impairment of the franchise.
Chance of a total loss? Negligible. The principal risk is overpaying, not ruin.
Recent News & Events
Has the business environment changed recently? Fact: Yes, in two directions. Negative: FY26 gross margin guided down on ~$300M commodity/logistics inflation (oil-byproducts +20%) and North American tariffs. Positive: emerging-market volume accelerated in Q1-2026 (Asia Pacific, Latin America). Bernstein initiated coverage at Market Perform (~$96 PT) in June 2026.
Significant acquisitions? Only small bolt-ons (Prime100). No transformational M&A pending.
Change in accounting policies? None material; FY25 included the non-cash skin-health impairment and an ERISA litigation charge (normalize both).
Recent changes — new markets, facilities, management? Leadership refresh (Shane Grant COO Americas; John Hazlin Chief Growth Officer; both elevated 2025). Launch of the 2030 strategic plan and an updated SGPP (+$200–300M savings, 2027–28). North America “strategy reset” underway. Hill’s private-label exit (quality-improving, optically dilutive to growth).
Colgate-Palmolive Company (NYSE: CL) — Research Sources, as of 2026-06-14
Primary sources prioritized. All financial figures reconciled to SEC filings where possible. Third-party aggregated data (ROIC.ai, FactorsToday, market-data providers) used for cross-check and ratios, reconciled to filings.
Primary — SEC Filings (EDGAR, CIK 0000021665)
| Source | Date | Used for |
|---|---|---|
| Form 10-K, FY2025 (period 2025-12-31) | filed 2026-02-23 | Net sales/organic ($20,382M, +1.4%; price +2.1%, vol −0.4%); segment detail; “Significant Items Impacting Comparability” — Filorga skin-health impairment ($919M pretax / $794M aftertax; goodwill cut to $51M); gross profit $12,251M; operating profit $3,306M (−23%); ERISA litigation; SGPP; capex; debt |
| Form 10-K, FY2024 (period 2024-12-31) | filed 2025-02-13 | Prior-year comparatives; 2022 Global Productivity Initiative ($228M pretax total); indefinite-lived trademark headroom (<20%) |
| Form 10-K, FY2021 (period 2021-12-31) | filed 2022-02-17 | First Filorga impairment ($571M pretax / $518M aftertax, Q4-2021); 2022 Global Productivity Initiative authorization |
| Forms 10-K FY2022, FY2023 | 2023-02-16, 2024-02-15 | Multi-year revenue, margin, cash-flow trend |
| SEC EDGAR XBRL company-concept data | accessed 2026-06-14 | Revenue, NetIncomeLoss, OCF, capex, PaymentsForRepurchaseOfCommonStock, StockholdersEquity, LongTermDebt, GrossProfit, OperatingIncomeLoss (multi-year, 10-K basis) |
| Full SEC corpus (10-K, 10-Q, 8-K, DEF 14A, Form 3/4/5), 2021-06→present | accessed 2026-06-14 | Multi-year filing history incl. insider Form 4 filings |
Primary — Earnings Call Transcript
| Source | Date | Used for |
|---|---|---|
| Q1-2026 earnings call transcript (ROIC.ai) | 2026-05-01 | FY26 gross-margin-down guidance; ~$300M incremental commodity/logistics cost (oil byproducts +20%, logistics +10%); oil-$110 planning assumption; SGPP $200–300M update (ends Dec-2028); emerging-market (Asia Pacific/India, Latin America) acceleration; North America lag & reset; Hill’s private-label exit (320bps drag) and +4.8% underlying organic; tariffs (North America); management (Wallace, Sutula, Faucher) |
| ROIC.ai earnings-call catalog | accessed 2026-06-14 | Call catalog (Q1-26 back through 2024) |
Secondary / Third-Party Quantitative (cross-check)
| Source | Used for |
|---|---|
| ROIC.ai — profitability ratios | ROIC 32.9% (FY25), 33.4% (FY24); gross/EBITDA/operating margins; ROA; tax rate; payout |
| ROIC.ai — enterprise value | EV $71.5B (yr-end), TTM EBITDA $4,863M, net debt components, EV/EBITDA 14.7x |
| ROIC.ai — valuation multiples (6-yr) | P/E, EV/EBITDA, EV/Sales, P/FCF history (5-yr ranges) |
| ROIC.ai — per-share data | EPS, diluted EPS, FCF/sh, div/sh, share count (849.9M→801.2M), negative tangible book |
| ROIC.ai — company profile / stock info | Segment description, brand portfolio, business model |
| Own-history valuation percentiles | composite 77.3rd, P/E 84.7th, P/S 73.4th (P/B meaningless) |
| Analyst coverage | Bernstein initiation (Market Perform, ~$96 PT, June 2026) |
| Daily price history (public market data) | OHLCV, 200-EMA (~$85.80), beta/alpha, dividend/split history |
| FactorsToday — stock factor loadings | Factor betas: BetaFactor −0.81, LowVolatility +0.25, DividendYield +0.20, Quality +0.075, Value +0.047, Growth −0.072, OilPrice −0.194, InterestRate −0.071, Market ~0.64 |
| FactorsToday — risk-adjusted leaderboard | Risk-adjusted track record: 6-mo +16% (+37.5% ann., Sharpe 1.45); 12-mo −1.5%; 5-yr CAGR ~4.0%; max drawdown ~−29% |
| FactorsToday — stock info | Market cap $71.6B; RS metrics; beta |
Key Derived/Computed Figures
- Live valuation (at ~$89.45): market cap ~$71.7B; net debt ~$7.27B (total debt $8,554M − cash $1,288M); EV ~$79.3B; EV/EBITDA ~16.3x; EV/Sales ~3.9x; normalized P/E ~24.7x (on ~$3.62 EPS); GAAP P/E ~34x; FCF yield ~5.0% (FCF ~$3.6B); dividend yield ~2.5%.
- Normalized EPS ~$3.62 = GAAP diluted $2.63 + ~$0.98 (impairment $794M aftertax ÷ ~808M diluted shares).
- FCF ~$3,634M = OCF $4,198M − capex $564M (FY25).
Note on data hygiene: CL carries near-zero/negative stockholders’ equity (~$24B treasury stock vs. retained earnings), so P/B and ROE are non-meaningful and were excluded. ROIC.ai’s reported ~$34/sh “book value” uses a pre-treasury basis inconsistent with the 10-K and was not used. All return analysis anchors on ROIC (~33%) and ROA. GAAP FY25 figures are normalized for the non-cash Filorga impairment and the ERISA litigation charge.