This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
TheStreet Open House

Is Clorox Worth $100 a Share?

Stocks in this article: CLXPGCLULKMB

Never a dull moment with Carl Icahn.

The investor put in an unsolicited bid Friday for Clorox (CLX). At an offer price of $76.50 per share, the proposed deal would equate to just a 11% premium over Thursday's closing price. But Icahn has a different price target for Clorox in mind, one that is substantially higher.

As noted in his letter to Clorox CEO Donald Knauss it is likely that his intention is not to buy out the company, but for a white knight to step in and come up with a higher bid, ultimately making Icahn's 9.4% stake worth a lot more then it was worth a few days ago. Icahn encourages Clorox to "hold an open and friendly 'go-shop' sale process where all the synergistic buyers are offered due diligence and invited to bid."

Icahn, in typical fashion, offers no guidance or suggestions on how to unlock the potential value with shares. He only offers that, since interest rates are so low, "it seems clear to us that there are potentially multiple substantially larger strategic bidders with robust balance sheets who are in a position to make a bid that reflects significant inherent synergies."

So who might these suitors be? In his letter, Icahn offers up Procter & Gamble (PG) , Unilever (UL) , Colgate Palmolive (CL) , Reckitt Benckiser, Kimberly Clark (KMB), and Henkel AG as potential partners. He even goes so far as to note that at a takeout price of $100 per share, earnings per share for the following potential acquirers would improve by the respective amounts: Kimberly Clark by 26%, Colgate Palmolive by 25%, Reckitt Benckiser by 21%, Unilever by 9%, and Procter and Gamble by 5%.

But is Clorox really worth $100 per share? At that price, Clorox would be valued at roughly 25 times 2012 estimates of $4 EPS, or at 12.5 times trailing 12-month EBITDA (based on EV/adjusted EBITDA measure). For an EV/EBITDA comparison Kimberly Clark trades at 9.4 EBITDA, Colgate at 11.3 times, and P&G at 12 times.

Obviously, with an acquisition of a highly valued brand portfolio such as that of Clorox (Glad, Fresh-Step, Pine-Sol to name a few), there is certainly a premium baked in, but it would appear that a 12.5 multiple on EBITDA wouldn't be too far off the mark in what we've seen with other past acquisitions.

When Gillette was acquired by Procter & Gamble in 2005, it paid what seemed at the time to be a fairly significant multiple of 17 times EV to EBITDA. But the deal turned out to be a huge success for P&G, as the company realized significant synergies. Icahn even referenced this deal in his letter, noting that P&G "was able to achieve cost synergies that exceeded its target of $1.2 billion or 11.5% of Gillette's sales and revenue synergies that exceeded its target of $750 million (7.2% of Gillette's sales)."

1 of 2

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
DOW 16,614.81 +215.14 1.31%
S&P 500 1,941.28 +37.27 1.96%
NASDAQ 4,419.4780 +103.4040 2.40%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs