The Clorox Company

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 124.84
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 91.9

Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 11.1 22.2 1.9
The Clorox Company 9.4 22.7 583.4
Mediana / The Clorox Company 1.2 1.0 0.0


Pozostałe spółki z branży Household & Personal Products
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Kimberly-Clark Corporation 0JQZ.L 43,757 9.0 17.8 39.7 London Stock Exchange
AMOREPACIFIC Group 002795.KS 1,790 1.1 8.7 0.8 KSE
Innovative Pharmaceutical Biotech Limited 0399.HK 54 66.5 68.4 -1.7 HKSE
Colgate-Palmolive Company 0P59.L 74,931 14.1 25.9 206.8 London Stock Exchange
Chengdu Rainbow Appliance (Group) Shares Co., Ltd. 003023.SZ 293 23.6 20.3 1.3 Shenzhen
LG H&H Co., Ltd. 051905.KS 3,757 12.9 32.5 1.1 KSE
Mingchen Health Co.,Ltd. 002919.SZ 616 333.7 288.1 5.0 Shenzhen
LG H&H Co., Ltd. 051900.KS 3,627 12.9 32.5 1.1 KSE
Aekyung Industrial Co., Ltd. 018250.KS 298 7.7 12.3 1.0 KSE
The Clorox Company 0I0J.L 15,388 9.2 22.2 570.4 London Stock Exchange
Hankook Cosmetics Manufacturing Co., Ltd 003350.KS 143 6.5 8.0 2.5 KSE
The Estée Lauder Companies Inc. 0JTM.L 31,624 185.3 -36.7 7.4 London Stock Exchange
AMOREPACIFIC Group 002790.KS 1,737 1.1 8.7 0.8 KSE
Chongqing Baiya Sanitary Products Co., Ltd. 003006.SZ 1,611 30.7 37.1 7.4 Shenzhen
Amorepacific Corporation 090430.KS 6,065 4.1 14.8 1.7 KSE
Cosmax BTI, Inc. 044820.KS 131 -3.3 11.1 0.7 KSE
NeoPharm CO., LTD. 092730.KQ 161 5.7 9.1 1.3 KOSDAQ
C&S Paper Co.,Ltd 002511.SZ 1,221 36.8 188.1 1.7 Shenzhen
Qingdao Kingking Applied Chemistry Co., Ltd. 002094.SZ 811 42.3 168.4 3.9 Shenzhen
Monalisa Co., Ltd 012690.KS 73 32.1 -637.7 1.4 KSE
Anhui Deli Household Glass Co., Ltd. 002571.SZ 329 -11.4 -11.4 2.3 Shenzhen
Church & Dwight Co., Inc. 0R13.L 23,992 21.9 41.9 0.0 London Stock Exchange
HUNAN RESUN Co., Ltd. 001218.SZ 321 21.2 22.5 1.0 Shenzhen
AMOREPACIFIC Group 00279K.KS 1,787 1.1 8.7 0.8 KSE
Kolmar Korea Holdings Co., Ltd. 024720.KS 428 4.5 29.2 1.0 KSE
Amorepacific Corporation 090435.KS 6,340 4.1 14.8 1.7 KSE
Able C&C Co., Ltd. 078520.KS 144 4.2 13.0 2.2 KSE
Lonkey Industrial Co.,Ltd.Guangzhou 000523.SZ 832 29.6 11.9 3.2 Shenzhen
Coty Inc. 0I4A.L 4,405 2.1 -11.2 1.2 London Stock Exchange
Tianjin Yiyi Hygiene Products Co.,Ltd 001206.SZ 560 12.3 17.9 2.1 Shenzhen
Kitanotatsujin Corporation 2930.T 136 13.6 16.3 2.5 Tokyo
Farcent Enterprise Co.,Ltd 1730.TW 118 10.3 12.0 1.7 Taiwan
Hankook Cosmetics Co., Ltd. 123690.KS 103 9.9 35.0 4.3 KSE
Saudi Paper Manufacturing Company 2300.SR 625 10.9 34.1 4.3 Saudi
Cosmax, Inc. 192820.KS 2,051 8.0 37.4 6.4 KSE
Shanghai Chicmax Cosmetic Co., Ltd. 2145.HK 4,133 39.7 37.9 13.5 HKSE
Hengan International Group Company Limited 1044.HK 3,420 7.0 10.5 1.1 HKSE
It'S Hanbul Co., Ltd. 226320.KS 168 4.7 22.7 0.6 KSE
UNQ Holdings Limited 2177.HK 58 22.0 11.3 0.6 HKSE
EC Healthcare 2138.HK 86 -0.2 -58.7 0.3 HKSE
Taiyen Biotech Co., Ltd. 1737.TW 228 11.7 17.9 1.0 Taiwan
Kolmar Korea Co., Ltd. 161890.KS 1,655 2.9 23.3 2.9 KSE
Kolmar BNH Co., Ltd. 200130.KQ 310 4.8 23.8 1.1 KOSDAQ
Giant Biogene Holding Co., Ltd. 2367.HK 7,323 24.4 24.0 7.0 HKSE
Kwung's Holdings Limited 1925.HK 66 4.9 4.0 0.9 HKSE
Sanitar Co., Ltd. 1817.TW 100 6.3 9.8 1.3 Taiwan
Tonymoly Co., Ltd 214420.KS 183 4.7 14.7 2.3 KSE
Earth Corporation 4985.T 719 7.9 22.5 1.5 Tokyo
Cota Co., Ltd. 4923.T 280 20.7 31.0 3.6 Tokyo
AXXZIA Inc. 4936.T 75 21.7 31.1 1.5 Tokyo
BEAUTY GARAGE Inc. 3180.T 141 12.0 21.5 2.8 Tokyo
Karex Berhad 5247.KL 179 16.0 48.7 1.6 Kuala Lumpur
Kobayashi Pharmaceutical Co., Ltd. 4967.T 2,708 18.7 36.5 1.9 Tokyo
I-ne CO., LTD. 4933.T 191 4.7 9.5 1.6 Tokyo
Mandom Corporation 4917.T 444 16.2 34.5 0.9 Tokyo
Profit Cultural and Creative Group Co., Ltd. 300640.SZ 275 53.0 173.3 2.4 Shenzhen
Kao Corporation 4452.T 20,425 11.9 25.8 2.9 Tokyo
Sagami Rubber Industries Co., Ltd. 5194.T 73 7.9 26.9 1.0 Tokyo
Niitaka Co., Ltd. 4465.T 85 5.7 6.8 0.8 Tokyo
Lion Corporation 4912.T 2,765 9.0 18.7 1.4 Tokyo
Reckitt Benckiser Group plc 3RB.DE 46,635 5.6 30.8 5.3 Frankfurt Stock Exchange
KOSÉ Corporation 4922.T 2,329 15.1 57.4 1.2 Tokyo
Noevir Holdings Co., Ltd. 4928.T 1,026 14.0 18.5 3.1 Tokyo
Liberta Co.,Ltd. 4935.T 66 27.1 -1,677.3 6.9 Tokyo
Jourdeness Group Limited 4190.TW 72 -0.4 -7.1 1.2 Taiwan
Pola Orbis Holdings Inc. 4927.T 1,936 15.9 37.4 1.7 Tokyo
Almado, Inc. 4932.T 68 9.7 15.1 5.2 Tokyo
Premier Anti-Aging Co., Ltd. 4934.T 54 7.7 9.9 1.2 Tokyo
Chlitina Holding Limited 4137.TW 297 9.3 18.2 1.6 Taiwan
Ming Fai International Holdings Limited 3828.HK 76 3.9 4.2 0.4 HKSE
Henan Rebecca Hair Products Co., Ltd. 600439.SS 563 1,519.2 -34.7 1.5 Shanghai
C.I. Medical Co.,Ltd. 3540.T 338 7.3 6.6 1.8 Tokyo
S.T. Corporation 4951.T 228 8.2 10.1 1.0 Tokyo
Milbon Co., Ltd. 4919.T 540 10.7 17.3 1.7 Tokyo
Hangzhou Coco Healthcare Products Co.,Ltd. 301009.SZ 500 82.8 114.0 2.6 Shenzhen
Liuzhou Liangmianzhen Co., Ltd. 600249.SS 462 41.2 48.5 1.5 Shanghai
Shiseido Company, Limited 4911.T 7,264 7.5 -273.3 1.7 Tokyo
Rohto Pharmaceutical Co.,Ltd. 4527.T 3,236 9.7 15.3 1.8 Tokyo
Blue Moon Group Holdings Limited 6993.HK 2,998 -40.1 -29.1 2.5 HKSE
TRANSACTION CO.,Ltd. 7818.T 476 12.6 17.9 3.6 Tokyo
Hangzhou Haoyue Personal Care Co., Ltd 605009.SS 1,202 18.4 15.9 1.8 Shanghai
Unicharm Corporation 8113.T 12,818 11.4 20.9 2.5 Tokyo
Nan Liu Enterprise Co., Ltd. 6504.TW 154 0.1 61.2 1.2 Taiwan
Shanghai Jahwa United Co., Ltd. 600315.SS 1,901 -16.8 -15.9 2.0 Shanghai
Yuen Foong Yu Consumer Products Co., Ltd. 6790.TW 399 7.9 16.3 1.9 Taiwan
Proya Cosmetics Co.,Ltd. 603605.SS 4,442 17.4 19.5 5.5 Shanghai
Luo Lih-Fen Holding Co., Ltd. 6666.TW 69 13.8 21.1 1.1 Taiwan
Shiny Brands Group Co., Ltd. 6703.TWO 129 9.5 12.3 2.9 Taipei Exchange
Pigeon Corporation 7956.T 1,453 13.2 23.9 2.7 Tokyo
Lafang China Co.,Ltd 603630.SS 653 195.2 172.5 2.4 Shanghai
Guangdong Marubi Biotechnology Co., Ltd. 603983.SS 2,386 41.4 46.2 4.8 Shanghai
Mikobeaute International Co., Ltd. 6574.TWO 62 11.8 19.9 2.7 Taipei Exchange
Shanghai Flyco Electrical Appliance Co., Ltd. 603868.SS 2,196 26.7 33.9 4.8 Shanghai
TCI Co., Ltd. 8436.TWO 477 9.2 16.0 2.0 Taipei Exchange
MTG Co., Ltd. 7806.T 978 13.8 23.8 3.0 Tokyo
Paltac Corporation 8283.T 1,724 8.7 10.9 0.9 Tokyo
SHOBIDO Corporation 7819.T 61 5.9 12.2 1.2 Tokyo
Dr. Wu Skincare Co., Ltd. 6523.TWO 205 10.5 12.6 3.9 Taipei Exchange
Cheerwin Group Limited 6601.HK 457 22.8 16.1 1.1 HKSE
Perfect Group Corp., Ltd 603059.SS 358 -151.1 -31.5 2.6 Shanghai
Ya-Man Ltd. 6630.T 322 46.0 128.1 1.8 Tokyo
Grand Hall Enterprise Co., Ltd. 8941.TWO 68 6.0 11.1 2.0 Taipei Exchange
RUNBEN BIOTECHNOLOGY 603193.SS 1,697 33.2 39.3 5.7 Shanghai
Artnature Inc. 7823.T 172 16.0 30.1 0.9 Tokyo
San Neng Group Holdings Co., Ltd. 6671.TW 86 8.3 12.9 1.4 Taiwan
Asian Phytoceuticals Public Company Limited APCO.BK 60 22.3 35.5 3.5 Thailand
KNH Enterprise Co., Ltd. 9919.TW 120 31.5 -15.3 1.3 Taiwan
Acme United Corporation ACU 165 7.1 16.3 1.5 American Stock Exchange
CB GROUP MANAGEMENT Co., Ltd. 9852.T 120 1.8 6.1 0.7 Tokyo
Société BIC SA BB.PA 2,683 5.7 10.4 1.2 Paris
Beiersdorf Aktiengesellschaft BEI.DE 28,047 14.4 26.4 2.8 Frankfurt Stock Exchange
BCL Industries Limited BCLIND.NS 143 3.3 12.9 1.5 National Stock Exchange of India
Bajaj Consumer Care Limited BAJAJCON.BO 356 20.4 24.6 4.1 Bombay Stock Exchange
Bajaj Consumer Care Limited BAJAJCON.NS 356 20.4 24.6 4.1 National Stock Exchange of India
Colgate-Palmolive Company CL 75,191 14.1 26.2 209.0 New York Stock Exchange
Coty Inc. CO3A.DE 5,580 2.1 564.4 1.9 Frankfurt Stock Exchange
Colgate-Palmolive (India) Limited COLPAL.BO 7,794 32.5 46.3 40.0 Bombay Stock Exchange
Colgate-Palmolive Company CPA.DE 74,646 14.0 25.8 206.0 Frankfurt Stock Exchange
Coty Inc. COTY 4,440 2.1 -11.2 1.2 New York Stock Exchange
Church & Dwight Co., Inc. CHD 24,236 21.9 41.9 0.0 New York Stock Exchange
Colgate-Palmolive (India) Limited COLPAL.NS 7,793 32.5 46.3 40.0 National Stock Exchange of India
The Clorox Company CLX 15,387 9.2 22.2 570.4 New York Stock Exchange
Essity AB (publ) ESSITY-A.ST 19,696 7.5 14.8 2.3 Stockholm Stock Exchange
DSM-Firmenich AG DSFIR.AS 28,067 25.4 -321.7 1.1 Amsterdam
Essity AB (publ) ESSITY-B.ST 19,425 7.5 14.8 2.3 Stockholm Stock Exchange
Duni AB (publ) DUNI.ST 465 8.2 18.4 1.3 Stockholm Stock Exchange
Cupid Limited CUPID.BO 341 52.2 72.6 8.7 Bombay Stock Exchange
e.l.f. Beauty, Inc. ELF 7,378 49.0 42.2 9.9 New York Stock Exchange
Dabur India Limited DABUR.BO 10,287 32.0 49.8 8.2 Bombay Stock Exchange
Dabur India Limited DABUR.NS 10,284 32.0 49.8 8.2 National Stock Exchange of India
European Wax Center, Inc. EWCZ 251 4.9 26.5 3.6 NASDAQ Global Select
Do Day Dream Public Company Limited DDD.BK 61 32.4 81.4 0.4 Thailand
Edgewell Personal Care Company EPC 1,158 -0.5 14.0 0.8 New York Stock Exchange
The Estée Lauder Companies Inc. EL 31,948 185.3 -36.7 7.4 New York Stock Exchange
Emami Limited EMAMILTD.NS 2,893 23.5 30.5 9.1 National Stock Exchange of India
Emami Limited EMAMILTD.BO 2,891 23.5 30.5 9.1 Bombay Stock Exchange
Cupid Limited CUPID.NS 342 52.2 72.6 8.7 National Stock Exchange of India
Galderma Group N GALD.SW 35,059 20.3 187.5 3.6 Swiss Exchange
Gillette India Limited GILLETTE.BO 4,082 43.8 65.3 34.1 Bombay Stock Exchange
Godrej Consumer Products Limited GODREJCP.NS 14,291 37.2 66.1 10.2 National Stock Exchange of India
Gillette India Limited GILLETTE.NS 4,079 43.8 65.3 34.1 National Stock Exchange of India
Godrej Consumer Products Limited GODREJCP.BO 14,290 37.2 66.1 10.2 Bombay Stock Exchange
Henkel AG & Co. KGaA HEN3.DE 31,261 6.8 16.0 1.3 Frankfurt Stock Exchange
Henkel AG & Co. KGaA HEN.DE 31,817 6.8 16.0 1.3 Frankfurt Stock Exchange
Interparfums SA ITP.PA 3,319 14.5 18.4 3.4 Paris
Intercos S.p.A. ICOS.MI 1,471 10.1 25.5 2.6 Milan
Jyothy Labs Limited JYOTHYLAB.BO 1,471 23.7 33.9 6.1 Bombay Stock Exchange
Honasa Consumer Limited HONASA.BO 1,125 83.4 131.4 8.1 Bombay Stock Exchange
Hindustan Unilever Limited HINDUNILVR.NS 64,368 34.3 51.7 11.1 National Stock Exchange of India
Helen of Troy Limited HELE 750 -1.0 6.0 0.4 NASDAQ Global Select
Hindustan Unilever Limited HINDUNILVR.BO 64,382 34.3 51.7 11.1 Bombay Stock Exchange
Henkel AG & Co. KGaA HEN3.F 32,105 6.8 16.0 1.3 Frankfurt Stock Exchange
Inter Parfums, Inc. IPAR 4,451 14.9 18.9 5.6 NASDAQ Global Select
Hims & Hers Health, Inc. HIMS 10,337 79.8 64.8 19.4 New York Stock Exchange
Honasa Consumer Limited HONASA.NS 1,127 83.4 131.4 8.1 National Stock Exchange of India
Jyothy Labs Limited JYOTHYLAB.NS 1,471 23.7 33.9 6.1 National Stock Exchange of India
McBride plc MCB.L 357 1.7 6.8 3.4 London Stock Exchange
Lyko Group AB (publ) LYKO-A.ST 208 3.1 46.4 4.3 Stockholm Stock Exchange
LILA KAGIT LILAK.IS 356 7.0 12.6 1.2 Istanbul Stock Exchange
Karmarts Public Company Limited KAMART.BK 315 10.9 15.0 3.0 Thailand
Marico Limited MARICO.BO 11,062 41.3 57.8 23.7 Bombay Stock Exchange
Kaya Limited KAYA.BO 67 10.5 -19.0 -4.1 Bombay Stock Exchange
Leifheit Aktiengesellschaft LEI.DE 180 9.2 19.2 1.6 Frankfurt Stock Exchange
Jacques Bogart S.A. JBOG.PA 86 -0.6 11.8 0.9 Paris
Kimberly-Clark Corporation KMB 43,840 9.5 17.8 39.8 New York Stock Exchange
Marico Limited MARICO.NS 11,058 41.3 57.8 23.7 National Stock Exchange of India
Kimberly-Clark Corporation KMY.DE 43,627 9.4 17.7 39.6 Frankfurt Stock Exchange
Kaya Limited KAYA.NS 66 10.5 -19.0 -4.1 National Stock Exchange of India
KP Tissue Inc. KPT.TO 67 0.7 37.6 1.3 Toronto Stock Exchange
L'Oréal S.A. LOR.DE 232,734 20.0 31.0 6.0 Frankfurt Stock Exchange
Kimberly-Clark de México, S. A. B. de C. V. KIMBERA.MX 5,620 5.9 13.7 39.5 Mexico
Rojukiss International Public Company Limited KISS.BK 61 10.1 12.7 2.0 Thailand
Natura &Co Holding S.A. NTCO3.SA 2,725 6.5 -2.3 1.3 São Paulo
Newell Brands Inc. NWL 2,439 -9.0 -10.0 0.9 NASDAQ Global Select
Nu Skin Enterprises, Inc. NUS 441 7.4 -11.5 0.6 New York Stock Exchange
Neo Corporate PCL NEO.BK 241 3.2 7.7 1.6 Thailand
PZ Cussons Plc PZC.L 422 5.1 -46.9 1.2 London Stock Exchange
Ontex Group NV ONTEX.BR 668 3.5 22.0 0.6 Brussels
L'Oréal S.A. OR.PA 240,096 20.0 31.0 6.0 Paris
The Procter & Gamble Company PRG.DE 376,072 14.9 24.3 7.2 Frankfurt Stock Exchange
The Procter & Gamble Company PG 377,072 15.1 24.4 7.2 New York Stock Exchange
Procter & Gamble Hygiene and Health Care Limited PGHH.NS 5,075 42.3 60.3 58.8 National Stock Exchange of India
Papoutsanis S.A. PAP.AT 89 3.7 13.2 2.4 Athens
Procter & Gamble Hygiene and Health Care Limited PGHH.BO 5,070 42.3 60.3 58.8 Bombay Stock Exchange
Reckitt Benckiser Group plc RKT.L 46,921 5.6 24.4 5.2 London Stock Exchange
Gr. Sarantis S.A. SAR.AT 919 8.9 17.9 2.2 Athens
S H Kelkar and Company Limited SHK.NS 381 9.7 44.3 2.5 National Stock Exchange of India
Suominen Oyj SUY1V.HE 131 3.6 -17.2 1.0 Helsinki
PT. Mandom Indonesia Tbk TCID.JK 59 -242.7 -12.9 0.5 Jakarta Stock Exchange
SentinelOne, Inc. S&J.BK 4,498 5.6 9.4 0.9 Thailand
Spectrum Brands Holdings, Inc. SPB 1,415 3.3 25.0 0.8 New York Stock Exchange
The Beauty Health Company SKIN 287 -11.8 -7.4 6.2 NASDAQ Capital Market
Unilever PLC UNVB.DE 151,013 8.9 22.5 6.5 Frankfurt Stock Exchange
Unilever PLC UNA.AS 151,013 8.9 22.5 6.5 Amsterdam
Unilever PLC ULVR.L 150,951 8.4 22.7 6.5 London Stock Exchange
Warpaint London PLC W7L.L 469 13.7 18.8 4.7 London Stock Exchange
PT Victoria Care Indonesia Tbk VICI.JK 265 16.9 25.7 4.0 Jakarta Stock Exchange
Unilever PLC UL 150,759 8.0 22.6 6.5 New York Stock Exchange
Thai Nippon Rubber Industry Public Co., Ltd. TNR.BK 64 2.3 3.9 1.6 Thailand
PT Uni-Charm Indonesia Tbk UCID.JK 128 7.4 8.5 0.4 Jakarta Stock Exchange
PT Unilever Indonesia Tbk UNVR.JK 3,643 12.7 18.7 17.4 Jakarta Stock Exchange
Zinzino AB (publ) ZZ-B.ST 950 34.1 46.6 18.6 Stockholm Stock Exchange
AS MADARA Cosmetics MDARA.RG 61 8.5 9.5 3.0 Riga
Euglena Co., Ltd. 2931.T 381 63.3 -16.9 2.3 Tokyo