CHD Church & Dwight Co., Inc.
Consumer Defensive
Price
$102.43
Intrinsic value
$31.05
Buy price
$24.84
Discount
-229.9%
DCF walkthrough
Near-term growth (g1)4.89%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,204,500,000.00
- Total debt
- $2,428,300,032.00
- Cash & STI
- $254,800,000.00
- Shares out.
- 238,200,000
Overvalued
Intrinsic value$31.06
Buy price (with MOS)$24.84
Current price$102.43
Discount to intrinsic value-229.8%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 15.8%
- Current ROE
- 18.4%
- Minimum ROE
- 11.9%
Debt quality
MODERATE- Debt / Equity
- 0.61x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.62x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 25.4%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.