CLX
Clorox Co
Price:  
126.54 
USD
Volume:  
1,376,664.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Clorox Intrinsic Value

35.10 %
Upside

What is the intrinsic value of Clorox?

As of 2025-07-14, the Intrinsic Value of Clorox Co (CLX) is 171.00 USD. This Clorox valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.54 USD, the upside of Clorox Co is 35.10%.

The range of the Intrinsic Value is 115.10 - 319.47 USD

Is Clorox undervalued or overvalued?

Based on its market price of 126.54 USD and our intrinsic valuation, Clorox Co (CLX) is undervalued by 35.10%.

126.54 USD
Stock Price
171.00 USD
Intrinsic Value
Intrinsic Value Details

Clorox Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 115.10 - 319.47 171.00 35.1%
DCF (Growth 10y) 172.99 - 444.59 247.64 95.7%
DCF (EBITDA 5y) 97.65 - 119.19 110.57 -12.6%
DCF (EBITDA 10y) 147.38 - 184.78 167.98 32.8%
Fair Value 28.15 - 28.15 28.15 -77.75%
P/E 80.58 - 147.30 114.15 -9.8%
EV/EBITDA 55.58 - 91.89 76.71 -39.4%
EPV 57.74 - 80.70 69.22 -45.3%
DDM - Stable 63.64 - 206.20 134.92 6.6%
DDM - Multi 109.74 - 259.00 152.23 20.3%

Clorox Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,596.05
Beta 0.09
Outstanding shares (mil) 123.25
Enterprise Value (mil) 17,907.06
Market risk premium 4.60%
Cost of Equity 6.33%
Cost of Debt 4.28%
WACC 5.90%