investorscraft@gmail.com

Intrinsic Value of The Clorox Company (CLX)

Previous Close$124.84
Intrinsic Value
Upside potential
Previous Close
$124.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Clorox Company operates as a leading multinational manufacturer and marketer of consumer and professional products, with a diversified portfolio spanning cleaning, household, health, and wellness categories. Its core revenue model is driven by branded household staples such as Clorox bleach, Glad bags, Brita water filters, and Burt’s Bees personal care products. The company leverages strong brand equity, innovation, and strategic pricing to maintain market leadership in niche segments, particularly in North America, where it holds dominant positions in categories like disinfecting wipes and trash bags. Clorox competes in the consumer staples sector, characterized by steady demand but intense competition from private labels and global rivals like Procter & Gamble and Unilever. Its market positioning is reinforced by a focus on sustainability, digital transformation, and targeted acquisitions to expand into adjacent high-growth categories such as natural personal care and professional cleaning solutions.

Revenue Profitability And Efficiency

Clorox reported revenue of $7.09 billion for FY 2024, with net income of $280 million, reflecting margin pressures from inflationary costs and supply chain disruptions. Diluted EPS stood at $2.25, while operating cash flow reached $695 million, underscoring solid cash generation. Capital expenditures of $212 million indicate disciplined reinvestment in production and innovation capabilities. The company’s efficiency metrics remain stable, though cost optimization efforts are critical amid rising input expenses.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its portfolio of essential household products, which generate consistent demand. However, net income margins have been constrained by higher commodity and logistics costs. Clorox maintains moderate capital efficiency, with free cash flow supporting dividends and debt reduction. Its ability to pass on price increases and streamline operations will be pivotal in restoring profitability.

Balance Sheet And Financial Health

Clorox’s balance sheet shows $202 million in cash and equivalents against total debt of $2.9 billion, reflecting a leveraged but manageable position. The debt level is typical for a consumer staples firm funding growth and shareholder returns. Liquidity remains adequate, with operating cash flow covering interest obligations and maturities. Financial health is stable, though further deleveraging would improve flexibility.

Growth Trends And Dividend Policy

Growth has been muted due to macroeconomic headwinds, but long-term trends favor Clorox’s focus on health and hygiene. The company pays a reliable dividend, with a $4.79 per share annual payout, signaling commitment to returning capital. Dividend sustainability is supported by cash flow, though payout ratios require monitoring if earnings volatility persists.

Valuation And Market Expectations

Clorox trades at a valuation reflecting its defensive staples profile, with investors pricing in moderate growth and margin recovery. Market expectations hinge on execution in cost management and innovation, particularly in high-growth segments like professional cleaning and natural personal care. The stock’s premium is justified by brand strength but tempered by near-term profitability challenges.

Strategic Advantages And Outlook

Clorox’s strategic advantages include its trusted brands, distribution scale, and sustainability initiatives, which resonate with evolving consumer preferences. The outlook is cautiously optimistic, with recovery dependent on easing cost pressures and successful product launches. Long-term prospects remain solid, driven by category leadership and strategic investments in digital and supply chain resilience.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount