Valuation The Clorox Company

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-07-18 EDT			5-day change	1st Jan Change
128.37 ^USD	-0.69%		+1.45%	-20.96%

07-17	UBS Adjusts Clorox Price Target to $134 From $150, Maintains Neutral Rating	MT
07-15	Citigroup Adjusts Clorox Price Target to $135 From $140, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	27,626	22,376	17,352	19,661	16,948	15,822	-	-
Change	-	-19%	-22.45%	13.31%	-13.8%	-6.64%	-	-
Enterprise Value (EV) ¹	29,535	24,841	19,880	21,821	19,231	18,163	18,539	18,508
Change	-	-15.89%	-19.97%	9.77%	-11.87%	-5.55%	2.07%	-0.17%
P/E ratio	29.8x	32.2x	37.8x	133x	60.7x	22x	20x	18.3x
PBR	28.2x	53.9x	31.2x	89.5x	51.7x	80.7x	56.1x	34.3x
PEG	-	-1.3x	-1.1x	-2x	0.7x	0x	2.04x	1.98x
Capitalization / Revenue	4.11x	3.05x	2.44x	2.66x	2.39x	2.24x	2.31x	2.23x
EV / Revenue	4.39x	3.38x	2.8x	2.95x	2.71x	2.58x	2.71x	2.6x
EV / EBITDA	20.3x	16.9x	20.4x	18.9x	15x	12.8x	13.6x	12.6x
EV / EBIT	23.2x	19.8x	26.5x	23.8x	18.4x	15.1x	16.2x	14.8x
EV / FCF	22.9x	26.3x	37.2x	23.5x	39.8x	22.3x	26.4x	22.7x
FCF Yield	4.37%	3.8%	2.69%	4.26%	2.51%	4.49%	3.78%	4.41%
Dividend per Share ²	4.24	4.49	4.66	4.72	4.8	4.942	5.155	5.355
Rate of return	1.93%	2.5%	3.31%	2.97%	3.52%	3.85%	4.02%	4.17%
EPS ²	7.36	5.58	3.73	1.2	2.25	5.838	6.409	7.001
Distribution rate	57.6%	80.5%	125%	393%	213%	84.7%	80.4%	76.5%
Net sales ¹	6,721	7,341	7,107	7,389	7,093	7,049	6,846	7,105
EBITDA ¹	1,454	1,467	974	1,153	1,280	1,423	1,362	1,467
EBIT ¹	1,274	1,256	750	917	1,045	1,200	1,141	1,248
Net income ¹	939	710	462	149	280	732.4	802.2	884.2
Net Debt ¹	1,909	2,465	2,528	2,160	2,283	2,341	2,717	2,686
Reference price ²	219.37	179.91	140.98	159.04	136.47	128.37	128.37	128.37
Nbr of stocks (in thousands)	125,934	124,372	123,080	123,624	124,188	123,253	-	-
Announcement Date	8/3/20	8/3/21	8/3/22	8/2/23	8/1/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE CLOROX COMPANY	21.99x	2.58x	12.76x	3.85%	15.82B
RECKITT BENCKISER GROUP PLC	17.7x	2.98x	10.7x	4.15%	45.76B
CHURCH & DWIGHT CO., INC.	28.6x	4.06x	17.47x	1.23%	23.79B
REYNOLDS CONSUMER PRODUCTS INC.	14.02x	1.68x	9.28x	4.22%	4.57B
PT UNILEVER INDONESIA TBK	14.64x	1.67x	10.37x	5.77%	3.53B
WD-40 COMPANY	39.32x	4.85x	25.97x	-	2.95B
LION CORPORATION	16.35x	0.71x	5.8x	2.05%	2.7B
JYOTHY LABS LIMITED	33.07x	4.1x	23.5x	1.41%	1.46B
Average	23.21x	2.83x	14.48x	3.24%	12.57B
Weighted average by Cap.	21.50x	3.08x	13.05x	3.35%