investorscraft@gmail.com

Intrinsic ValueThe Clorox Company (0I0J.L)

Previous Close£111.98
Intrinsic Value
Upside potential
Previous Close
£111.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 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 global leader in the consumer and professional products industry, with a diversified portfolio spanning Health and Wellness, Household, Lifestyle, and International segments. Its core revenue model is driven by brand loyalty and broad distribution across mass retailers, grocery outlets, e-commerce platforms, and direct sales. Key brands like Clorox, Glad, Brita, and Burt’s Bees dominate niche markets, from cleaning supplies to natural personal care, reinforcing its defensive positioning in the Consumer Defensive sector. The company’s international segment further diversifies revenue streams, leveraging regional brands to adapt to local preferences while maintaining operational synergies. Clorox’s market strength lies in its ability to innovate within stable demand categories, ensuring resilience against economic cycles. Its professional cleaning and healthcare divisions, under CloroxPro and Clorox Healthcare, capitalize on heightened hygiene awareness post-pandemic, adding a growth layer to its mature household staples. The company’s strategic focus on sustainability and digital transformation enhances its competitive edge in an evolving retail landscape.

Revenue Profitability And Efficiency

Clorox reported $7.09 billion in revenue for FY2024, with net income of $280 million, reflecting a margin under pressure from input cost inflation. Diluted EPS stood at $2.25, while operating cash flow of $695 million underscores steady cash generation. Capital expenditures of $212 million indicate disciplined reinvestment, though profitability metrics warrant monitoring amid cost headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified brand portfolio and pricing leverage, though net income margins remain modest at approximately 4%. Operating cash flow coverage of capital expenditures (~3.3x) suggests efficient capital deployment, but elevated debt levels could constrain flexibility if interest rates rise further.

Balance Sheet And Financial Health

Clorox’s balance sheet shows $202 million in cash against $2.9 billion in total debt, indicating a leveraged position. The debt-to-equity ratio appears manageable given stable cash flows, but liquidity metrics may require scrutiny in a higher-rate environment. Its consumer defensive profile mitigates solvency risks.

Growth Trends And Dividend Policy

Revenue growth has been tempered by macroeconomic challenges, but the dividend payout of $4.88 per share signals commitment to shareholder returns. International expansion and e-commerce penetration offer incremental growth avenues, though near-term performance hinges on cost management and volume recovery.

Valuation And Market Expectations

With a market cap of $16 billion and a beta of 0.60, Clorox trades as a low-volatility defensive play. The valuation reflects expectations of modest growth, with investors likely prioritizing dividend stability over aggressive earnings expansion in the current climate.

Strategic Advantages And Outlook

Clorox’s strategic advantages include its iconic brands, global distribution, and resilience in downturns. Near-term challenges include commodity cost volatility, but long-term opportunities in health-focused products and sustainability initiatives position it for steady recovery. The outlook remains cautious but stable, aligned with its defensive sector traits.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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