Intrinsic value of The Clorox Company (CLX)

[per Chepakovich valuation model]

other valuations of CLX

[per Chepakovich valuation model]  See other valuations of CLX stock

Previous Close$165.61
Intrinsic Value
Upside potential
Previous Close
$165.61

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-06-30 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %8.2NaN
Revenue, $6721NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5447NaN
Operating income, $m1274NaN
EBITDA, $m1454NaN
Interest expense (income), $mNaN
Earnings before tax, $m1185NaN
Tax expense, $m246NaN
Net income, $m939NaN

BALANCE SHEET

Cash and short-term investments, $m871NaN
Total assets, $m6213NaN
Adjusted assets (=assets-cash), $m5342NaN
Average production assets, $m3701NaN
Working capital, $m602NaN
Total debt, $m3136NaN
Total liabilities, $m5305NaN
Total equity, $m908NaN
Debt-to-equity ratio3.454NaN
Adjusted equity ratio0.019NaN

CASH FLOW

Net income, $m939NaN
Depreciation, amort., depletion, $m180NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1546NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-254NaN
Free cash flow, $m1800NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m602
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN