Back to CLX

Report comparison · CLX

10 decision changes · 12 fields changed total
Field
Jun 3, 2026 · 8:52 PM
linear-pipeline · pipeline_end · $0.319
earlier
Jun 7, 2026 · 1:54 PM
linear-pipeline · pipeline_end · $0.407
later
Δ
Bottom line
Classification
mature_earner
mature_earner
· confidence
85.0%
85.0%
·
Synthesis verdict
Potentially Undervalued
Slight Upside
· verdict detail
changed
Composite fair value: $103.64 → signal-adjusted: $92.32 vs current price $94.14 (-1.9%). Methods disagree — mixed signals. Treat the composite with caution.
was: Composite fair value: $102.98 → signal-adjusted: $104.40 vs current price $88.53 (+17.9%). Methods disagree — mixed signals. Treat the composite with caution.
now: Composite fair value: $103.64 → signal-adjusted: $92.32 vs current price $94.14 (-1.9%). Methods disagree — mixed signals. Treat the composite with caution.
Opus verdict
changed
Fairly valued income holding, not a bargain — fair value $85-92, current $94 offers ~4% dividend plus low-single-digit growth; pass unless it dips below $85.
was: Fairly valued, not undervalued — fair value ~$94 vs $88.53, the 4% yield does the heavy lifting; own it for income, don't expect the $104 re-rating the synthesis implies without volume inflection.
now: Fairly valued income holding, not a bargain — fair value $85-92, current $94 offers ~4% dividend plus low-single-digit growth; pass unless it dips below $85.
GPT critique
changed
I align with Opus's "hold" recommendation at current levels, but I see slightly more potential upside due to stable cash flows and dividend support. Fair value …
was: I align with Opus — Clorox is fairly valued at approximately $94, not the $104 re-rating suggested by the synthesis. The company offers a modest margin of safety via its dividend, but lacks a compelling growth narrative to justify aggressive buying.
now: I align with Opus's "hold" recommendation at current levels, but I see slightly more potential upside due to stable cash flows and dividend support. Fair value closer to $95, with interest in buying around the $85 mark.
Thesis verdict
Reasonable Premium
Reasonable Premium
· thesis score
1
1
·
Valuation
Current price
$88.53
$94.14
▲ $5.61
Scenario — fair value
$76.82
$76.82
·
· upside
-13.2%
-13.2%
·
Reverse DCF — implied growth
-3.7%
-1.9%
▲ 1.8 pp
· growth gap
3.0%
1.3%
▼ 1.8 pp
Analyst target (consensus)
$105.50
$105.50
·
Signal scoreboard
Debt maturity
Healthy Debt Position
Healthy Debt Position
· risk score
1
1
·
FCF quality
Strong Cash Flow Quality
Strong Cash Flow Quality
· quality score
2
2
·
Revenue confidence
Good Revenue Confidence
Good Revenue Confidence
· confidence score
1
1
·
Insider activity
Significant Insider Buying
Significant Insider Buying
· net value
$845,640
$845,640
·
Macro environment
Macro Headwinds
Macro Headwinds
· macro score
-1
-1
·
Sector demand cycle
Sector Slowing Down
Sector Slowing Down
· demand score
-1
-1
·
Sector intelligence
Above Sector Benchmarks
Above Sector Benchmarks
· sector score
1
1
·
Industry outlook
neutral
neutral
· outlook score
0
0
·
Company momentum
strong_positive
strong_positive
· momentum score
2
2
·
Thesis & framing
Market thesis
changed
The market is pricing in permanent margin compression and skepticism about Clorox's ability to maintain pricing power in a post-pandemic environment. The 29% de…
was: The market is currently pricing Clorox near cyclical trough levels (52-week low) despite nearly complete margin recovery, suggesting lingering skepticism about the durability of 45%+ gross margins and/or concerns about volume growth in a post-COVID normalized demand environment. The 33% drawdown from recent highs implies the market doesn't believe current profitability is sustainable or that the company can return to historical growth rates. This creates potential value if margins hold and modest volume recovery materializes.
now: The market is pricing in permanent margin compression and skepticism about Clorox's ability to maintain pricing power in a post-pandemic environment. The 29% decline from 52-week high suggests investors believe 2021 performance was an aberration and that the company faces structural headwinds from private label competition, commodity cost inflation, and reduced cleaning urgency. The current multiple likely reflects 'show me' sentiment—prove margins can hold before re-rating occurs.
Key risks
changed
Margin sustainability: 2025 recovery to 45.2% GM may be temporary if commodity costs resurge or retailer negotiating power increases. 2022-2024 compression coul…
was: Margin sustainability: Can 45% GM hold if commodity/freight inflation returns, or was recovery temporary? · Private label erosion: Cleaning products are increasingly commoditized; brands may lose pricing power to store brands in recession · Dividend coverage: FCF volatility ($0.48B in 2024) may not sustainably cover dividends; potential cut would destroy valuation · Volume stagnation: Revenue flat-to-declining for 5 years suggests market share losses or category maturity that pricing can't overcome · Burt's Bees/Lifestyle underperformance: If premium natural products segment fails to grow, the growth narrative completely disappears
now: Margin sustainability: 2025 recovery to 45.2% GM may be temporary if commodity costs resurge or retailer negotiating power increases. 2022-2024 compression could be the new normal. · Private label erosion: Retailers (Costco, Amazon) increasingly pushing own-brand cleaning products. Clorox's brand premium may not hold in commoditized categories like bleach. · FCF volatility: Drop from $0.95B (2021) to $0.48B (2024) then partial recovery to $0.76B (2025) raises questions about working capital management and sustainability of dividend ($4.68 current annual rate implies ~$700M payout). · Product category maturity: Core categories (bleach, trash bags, charcoal) are declining or stagnant. Growth depends on new product success, which is uncertain. · Debt structure unknown: Balance sheet shows $0.0B for debt, cash, and equity—likely data error. Actual leverage and maturity profile could materially impact valuation.
Key catalysts
changed
Sustained margin expansion: If 45%+ GM can be maintained through 2026-2027, market would re-rate the stock significantly. Proves pricing power remains intact. ·…
was: Sustained margin expansion: If FY2026 shows 46%+ GM and 12%+ NM, proves operational improvements are structural · Volume inflection: Any return to 3-5% organic volume growth would signal competitive position is intact · Strategic portfolio action: Divesting underperforming international or exploring separation of Lifestyle brands could unlock value · Renewed innovation: Successful new product launches in premium segments (sustainability-focused cleaning, natural personal care expansion) · Dividend increase: If FCF stabilizes above $0.9B and company raises dividend, signals management confidence and attracts income investors
now: Sustained margin expansion: If 45%+ GM can be maintained through 2026-2027, market would re-rate the stock significantly. Proves pricing power remains intact. · Activist intervention: Underperforming branded consumer companies often attract activists. Portfolio rationalization (divest Kingsford, focus on cleaning) could unlock value. · Acquisition by private equity or strategic: At $11.4B market cap with strong brands, CLX could be LBO target if management can't drive shareholder returns. Premium likely 30-40%. · International expansion success: Currently only 10% of revenue—meaningful growth here would provide new narrative and multiple expansion. · Category innovation: Successful launch in adjacent categories (sustainable cleaning, premium natural products) could offset core product maturity.
Key metrics (market data) — drift expected, shown for context
P/E
14.21
15.11
▲ 0.9
P/B
46.2
46.2
·
EV/EBITDA
10.68
11.2
▲ 0.52
EV/Revenue
2.47
2.47
·
ROE
2,826.2%
2,826.2%
·
ROA
21.5%
21.5%
·
Net margin
11.4%
11.4%
·
Current ratio
0.84
0.84
·

Highlighted rows are analytical-judgment changes. Market-data drift (metrics) is shown muted — it moves every run and isn't flagged as a change.