Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
112.61 USD143.72 USD173.77 USD
-34.49%
143.72 USDCurrent price is 34.5% below the base model value.
C
US
CLX.US · CLOROX CO /DE/
US · US
Latest price94.15 USD
30D+3.54%
Vs. base value-28.8%
Research summary
CLX.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +189% YoY. Current price is about 94.15 USD, while the model base case is about 132 USD; the current price sits -28.8% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income810M USD
Free cash flow761M USD
Operating cash flow981M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price94.15 USD
Base value132.27 USD
Vs. base-28.8%
Price date2026/04/29
81.76 USD132.27 USD172.34 USD
-28.82%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
81.76 USD132.27 USD172.34 USD
-28.82%
132.27 USDCurrent price is 28.8% below the base model value.Adjusted reference: 97.03 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.5%
Current price implies roughly 1.5% annualized FCF growth.
1.5%Current price implies roughly 1.5% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/06/30 | Restructuring charges | Restructuring | -46M USD | Medium |
| 2023/06/30 | Asset impairment | Impairment | -1B USD | Medium |
| 2023/06/30 | Restructuring charges | Restructuring | -56M USD | Medium |
| 2021/06/30 | Asset impairment | Impairment | -780M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -11M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/06/30 | Annual | - | 810M USD | - | 761M USD | 6.52 | - |
| 2024/06/30 | Annual | - | 280M USD | 326M USD | 483M USD | 2.25 | 2.62 |
| 2023/06/30 | Annual | - | 149M USD | 1B USD | 930M USD | 1.2 | 10.15 |
| 2022/06/30 | Annual | - | 462M USD | - | 535M USD | 3.73 | - |
| 2021/06/30 | Annual | - | 710M USD | 1B USD | 945M USD | 5.58 | 11.71 |
Ad placement