Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
199.32 USD349.92 USD475.52 USD
-73.09%
349.92 USDCurrent price is 73.1% below the base model value.
C
Consumer DefensiveHousehold & Personal ProductsUnited States
CLX.US · The Clorox Company
NYQ · US · USD
Latest price94.15 USD
30D+16.32%
Vs. base value-42.1%
Research summary
CLX.US latest organized financial period shows revenue grew +0.16% YoY and net income grew +189% YoY. Current price is about 94.15 USD, while the model base case is about 163 USD; the current price sits -42.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue7B USD
Net income810M USD
Free cash flow761M USD
Operating cash flow981M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price94.15 USD
Base value162.62 USD
Vs. base-42.1%
Price date2026/04/28
99.18 USD162.62 USD213.17 USD
-42.1%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
99.18 USD162.62 USD213.17 USD
-42.1%
162.62 USDCurrent price is 42.1% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.7%
Current price implies roughly -0.7% annualized FCF growth.
-0.7%Current price implies roughly -0.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
72.03 USD72.03 USD72.03 USD
+30.71%
72.03 USDCurrent price is 30.7% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | 7B USD | 810M USD | 761M USD | - |
| 2024/06/29 | Annual | 7B USD | 280M USD | 483M USD | 2.25 |
| 2023/06/29 | Annual | 7B USD | 149M USD | 930M USD | 1.2 |
| 2022/06/29 | Annual | 7B USD | 462M USD | 535M USD | 3.73 |
| 2021/06/29 | Annual | - | - | - | 5.58 |
Ad placement