Monday, July 18, 2011

Analysis of Carl Icahn’s Bid to Acquire The Clorox Company

On July 16, 2011 the Wall Street Journal published an article concerning Carl Icahn’s bid to acquire the outstanding common shares of The Clorox Company (CLX) for $76.50 per share.  With approximately 140 million shares outstanding (including Mr. Icahn’s current holdings), the bid values the equity of company at $10.710 billion.

I did a forecast of CLX’s future operations, assuming a 3.0% growth in revenues for fiscal years 2011 through 2014; and operating margins of 19.0% in 2011 and 19.8% for fiscal years 2012 through 2014.  

Given that forecast and other assumptions (see link below), I calculated a financial buyer’s estimated pretax rate-of-return resulting from buying CLX in a hypothetical asset purchase in which the CLX shareholders receive pretax proceeds of $76.50 per share.  My buyout analysis indicates that pretax return to be approximately 15%.   The return would be lower if the buyer were required to issue warrants to subordinated debt providers. 

If the financial buyer’s pretax rate-of-return objective were 25%, the estimated purchase price of the shares would be approximately $67.00.  Click here to access the reports related to this buyout analysis at Google Docs. The “Overview” narrative report describes the valuation method and results.

[Note:  If you sign in to Google Docs using your Google account information, Google Docs allows you to view, print and download the buyout analysis reports]

8 comments:

  1. MATKA We SattaMatka.Wiki Provide Faster results than any other matka site with free satta matka lucky numbers.

    ReplyDelete
  2. comprar juguetes xxx Sex Toy Orgasm es una [tienda erótica|sexshop] online donde podrás comprar juguetes [eróticos|para adultos|sexuales|xxx] online de las mejores marcas del mercado. Además, podrás comprar lencería online de las marcas más prestigiosas, con diseños sensuales, elegantes y novedosos. Si lo que buscas es potenciar tus prestaciones sexuales, en Sex Toy Orgasm tendrás a tu disposición una enorme variedad de productos de farmacia sexual para comprar afrodisíacos online, aceites para masaje, lubricantes, geles, detergentes, limpiadores o perfumes con feromonas. Todos los productos de Sex Toy Orgasm tienen el sello de la CEE para tu seguridad. Solo tenemos productos de primeras marcas de Europa, USA y Japón. Comprar en nuestra [tienda erótica|sexshop] online es muy cómodo, pues puedes hacerlo desde tu hogar u oficina, a la hora que a tí te vaya bien (abrimos las 24 horas y los 365 días del año) y los plazos de entrega son rápidos (24/48 horas).

    ReplyDelete
  3. durometer test stand Hoto-Instruments offers a wide range of durometer, torque and speed measurement instruments including: handheld durometers, LED stroboscopes and much more.

    ReplyDelete
  4. satta matka All Satta Market's Live results are available with us and we provide fix Satta Matka.

    ReplyDelete
  5. poker online terpercaya Oriqq tempat bermain Poker Online Terpercaya dengan berbagai keunggulan menarik seperti bonus Cashback Domino yang besar, dan layanan transaksi super cepat.

    ReplyDelete
  6. luxury escorts to fullfill your fantasies Are you looking for escort service jobs ? You are on the right place! Do you know how to register and advertise as an escort or as an independent subject ? How to advertise as an escort agency or a strip club/cabaret? It´s very simple. If you´d like to advertise in Worldxxxescorts directory just select Your Account and register. Then enter all required data and upload escort photos and you´re done! We will check your entry and if everything is ok, your escort Ads will be approved. Of course there are many international escort directories listing adult entertainment. The important question is also how and where can I be listed as an escort or a companion? Being one of the most comprehensive escort directories worldwide with lots of experience, we do recommend you to register at the escort directory with lots of traffic. Only then you can attract prospective customers . Worldxxxescorts directory is very popular in countries all over the world

    ReplyDelete
  7. web page in addition to pleasant write about. I must thanks a lot. Great employment! People fellas execute a fantastic website, and have absolutely some terrific contents.Panama commercial rental

    ReplyDelete
  8. By working together with Syngenta, we believe we can advance the development of sweet sorghum crop management practices and provide a more complete package of advanced hybrids and leading crop protection products to our mutual customers,” said Michael Stephenson, Vice President of Operations for Ceres.Murcia

    ReplyDelete