As of 2024-09-13, the Intrinsic Value of Clorox Co (CLX) is
182.95 USD. This Clorox valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 164.97 USD, the upside of Clorox Co is
%.
The range of the Intrinsic Value is 118.51 - 380.70 USD
182.95 USD
Intrinsic Value
Clorox Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.51 - 380.70 |
182.95 |
10.9% |
| DCF (Growth 10y) |
165.86 - 493.04 |
246.74 |
49.6% |
| DCF (EBITDA 5y) |
106.94 - 173.43 |
133.17 |
-19.3% |
| DCF (EBITDA 10y) |
147.55 - 235.82 |
182.41 |
10.6% |
| Fair Value |
11.30 - 11.30 |
11.30 |
-93.15% |
| P/E |
44.22 - 109.53 |
73.45 |
-55.5% |
| EV/EBITDA |
78.24 - 132.09 |
95.36 |
-42.2% |
| EPV |
44.64 - 62.12 |
53.38 |
-67.6% |
| DDM - Stable |
25.93 - 92.51 |
59.22 |
-64.1% |
| DDM - Multi |
129.57 - 305.39 |
176.45 |
7.0% |
Clorox Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,433.18 |
| Beta |
0.82 |
| Outstanding shares (mil) |
123.86 |
| Enterprise Value (mil) |
22,716.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.65% |
| Cost of Debt |
4.39% |
| WACC |
7.18% |