NYSE · CLX
Consumer Defensive · Household & Personal Products
$88.77▼ 0.95% ($0.85)at close
Pre-market$89.69▲ 1.04%·8:27 AM ET
To support a price of $88.77, this model requires revenue to grow by -5.86%/yr over the next 10 years, compounded annually.
Historical revenue grew by -1.39%/yr over the past 4 years. The required annual growth rate is 4.47 percentage points lower.
Selected forecast · Base scenario
0.8%/yr · actual 10-year annualized revenue growth
Year 1 growth: 0%
Market-implied · Base operating assumptions + edited margins
-5.86%/yr · flat 10-year annualized revenue growth
Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.
Price used
$88.77
Estimated value / share
$182.77
Base scenario
This estimate is 105.9% above the price used.
Year 1 growth 0% · Ending margin 24.73% · Discount rate 6.27%
Assumption scenarios, not statistical confidence intervals.
Estimated from future revenue, operating margins, and the investment needed to support them.
FCFF is positive, but the series is too unstable to anchor a direct cash-flow CAGR and the business still fails the steady-state comparability checks. Use a revenue-and-margin transition model instead of normalizing and compounding current FCFF.
Is FCFF positive and has it been for 3+ consecutive years? 30 consecutive positive FCFF years are available.
Is FCFF stable (not swinging >30% year to year)? The largest recent FCFF swing is 120.1%.
Do you have 5+ years of positive FCFF history? 30 consecutive positive FCFF years are available.
Is the business model structurally similar to what it should be in 10 years? Operating margin moved 14.6 percentage points across the last five years, above the 10.0-point stability threshold, so steady-state FCFF is not a reliable anchor yet.
CLX
Price vs Fundamentals
The stock fell 28.02% over the last year. Revenue declined 5.41% over the trailing twelve months. Operating margin moved from 16.57% to 24.73%. Free cash flow declined 46.78% over the trailing twelve months.
The market is reacting to weaker business momentum more than just compressing the valuation multiple. Even if the shares already screen cheap on P/FCF, investors are still discounting lower future earnings power.
Operating margin stands at 24.73%. Revenue declined 5.41% — this read reverses if that trend stabilizes. Free cash flow fell 46.78% — a return toward positive territory would undermine the deterioration thesis. If margins and cash flow stabilize while the stock stays depressed, the gap shifts from fundamental damage toward pure multiple compression.
Performance
Company profile
The Clorox Company is a global manufacturer and marketer of both consumer and professional products, operating through four distinct segments: Health and Wellness, Household, Lifestyle, and International.
Market multiples
Stock splits
Every 1 shares became 2
Every 1 shares became 2
Every 1 shares became 2
Profitability & growth
Analyst consensus
3
Buy
20
Hold
6
Sell
Analyst ratings tend to be lagging indicators. Use as one signal among many.
Earnings
Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.
Next report
Nov 3, 2026
Q4 FY26 · EPS est $1.11 · Revenue est $1.88B
View
Dividends
$4.97/shareQuarterlyDividend Aristocrat · 42yrStretchedCLX pays a dividend with a 5.6% dividend yield, 42 consecutive years of growth, growing at 2.05% annually, covered 0.7× by free cash flow.
Dividend Yield
5.6%
Annual Div / Share
$4.97
5yr CAGR
+2.05%
Doubles every ~34.1yr
Payout Ratio
102.56%
Stretched
Dividend Growth Rate
3yr CAGR
+1.59%
5yr CAGR
+2.05%
10yr CAGR
+4.8%
Dividend History
Annualized dividend cycles per share
Income Projection
Today
$5/mo
In 5 yrs
$5/mo
In 10 yrs
$6/mo
| Today | In 5 yrs | In 10 yrs |
|---|---|---|
$56/yr $5/mo | $62/yr+11% $5/mo | $69/yr+23% $6/mo |
Yield-on-cost grows from 5.6% → 6.86% over 10yr
Analysis
Dividend Aristocrat
CLX has raised its dividend for 42 consecutive years — qualifying as a Dividend Aristocrat, demonstrating long-term commitment to shareholder income.
High payout ratio
With 102.56% of earnings paid as dividends, there is limited retained earnings for reinvestment — and a dividend cut becomes more likely if earnings decline.
Dividend exceeds free cash flow
Free cash flow covers only 0.67× the dividend. The company is paying out more than it generates in cash, which is unsustainable without borrowing or asset sales.
Market cap
$10.73B
P/E
18.47
Volume
2.69M
Shares outstanding
120.92M