EN DE

Clover Corporation (CLV) Fair Value & Analysis

Consumer Defensive · AU · Market cap A$143M

CC Clover Corporation CLV · AU
PriceA$0.9900
Fair ValueA$0.7100
Upside-28.3%
Quality76/100
Watch Clover Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 9.6% net margin
Low debt · generates free cash flow
2.12% dividend yield
Ranks above peers (10/15)
Moderate moat 56/100
Evidence: High Range A$0.4500 – A$0.8900 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price +31.1% over the past month.

A strong business, but screening 28% overvalued on our models.

What matters now

  • A high-quality business (quality 76/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (A$0.8900). The favourable scenario is already priced in.
  • A fairly wide model range (A$0.4500 to A$0.8900) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$1.72 A$0.3364 Fair Value A$0.7100 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range A$0.3364 – A$1.72 · fair‑value band A$0.4500 – A$0.8900 · the A$0.9900 price screens above the A$0.7100 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Clover Corporation (CLV) currently trades at A$0.9900, while our model-based Fair Value estimate is A$0.7100, implying the stock looks roughly 28.3% overvalued today. The Quality Score stands at 76/100 (high quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Clover Corporation generated revenue of A$92.5M at a net margin of 9.6%. Revenue grew 17.3% year over year. It earns a return on equity of 12.6%. The balance sheet holds a net cash position of A$6.3M. Fundamentals as of Jul 18, 2026

Our scenario range runs from A$0.4500 (bear case) to A$0.8900 (bull case); at A$0.9900, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 14% below its 52-week high and 171% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -28%, CLV screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.4300 A$0.6300 A$0.8900 80
Residual Income A$0.3400 A$0.3600 A$0.3900 76
Rev-Margin DCF A$0.4700 A$0.7700 A$1.15 74
All 26 models by family
DCF Models
FCF DCF A$0.4400 A$0.6600 A$0.9900 38
Owner Earnings A$0.4500 A$0.6900 A$1.03 31
5Y Revenue Exit A$0.4700 A$0.7700 A$1.18 39
5Y EBITDA Exit A$0.4500 A$0.7300 A$1.07 41
5Y P/E Exit A$0.5000 A$0.8300 A$1.20 38
10Y Revenue Exit A$0.4400 A$0.6900 A$1.08 36
10Y EBITDA Exit A$0.4400 A$0.6600 A$1.00 37
10Y P/E Exit A$0.4600 A$0.7300 A$1.09 35
Earnings-Based
Graham-Dodd A$0.2900 A$1.32 A$1.81 54
Lynch FV A$0.3500 A$0.4900 A$0.6400 50
PEG = 1.0 A$0.3500 A$0.4900 A$0.6400 46
EPV A$0.2600 A$0.2900 A$0.3100 59
Dividend Discount
Gordon GGM A$0.1000 A$0.1800 A$0.2300 70
DDM Multi-Stage A$0.1000 A$0.1700 A$0.1900 61
Multiples
P/E Multiple A$0.5400 A$0.7100 A$0.8900 63
P/S Multiple A$0.5400 A$0.7100 A$0.8900 58
P/B Multiple A$0.5400 A$0.7100 A$0.8900 55
EV/EBIT A$0.5800 A$0.7500 A$0.9300 53
EV/EBITDA A$0.5000 A$0.6400 A$0.7900 54
EV/Revenue A$0.5100 A$0.7000 A$0.9000 43
Asset-Based
NCAV (Graham) A$0.2200 A$0.2900 A$0.4300 50
Growth DCF
Growth DCF A$0.4300 A$0.6300 A$0.8900 80
Rev-Margin DCF A$0.4700 A$0.7700 A$1.15 74
Economic Profit
Residual Income A$0.3400 A$0.3600 A$0.3900 76
ROIC Compounder A$0.2600 A$0.2900 A$0.3100 72
Growth Earnings
Growth-Adj P/E A$0.5000 A$0.7100 A$0.9200 68

Widest divergence: Multiples (A$0.7100) versus Dividend Discount (A$0.1700). Highest evidence: Growth DCF (80).

Notify me when CLV reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$92.5M
Revenue growth (YoY) +17.3%
Net margin 9.6%
Return on equity 12.6%
Free cash flow A$6.9M FY2025
P/E ratio 17.1
More key figures
Operating margin 13.9%
EPS (TTM) A$0.0500
Dividend yield 2.1%
EPS growth (YoY) +78.9%
Net cash A$6.3M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 76/100

Of which business quality 73 · Market factors (momentum, volatility) 71

Profitability 53
Margins and returns on capital today
Quality Growth 97
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 88
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Clover Corporation Limited engages in the production, refining, and sale of natural oils and encapsulated powders in Australia, New Zealand, Asia, Europe, the Middle East, and the Americas. It supplies refined Omega 3 oils and various encapsulated ingredients for infant formula, nutraceuticals, pharmaceuticals, and sports nutrition markets.

Full company description

Clover Corporation Limited engages in the production, refining, and sale of natural oils and encapsulated powders in Australia, New Zealand, Asia, Europe, the Middle East, and the Americas. It supplies refined Omega 3 oils and various encapsulated ingredients for infant formula, nutraceuticals, pharmaceuticals, and sports nutrition markets. The company offers Nu-Mega's Driphorm microencapsulated powders, which enables the addition of Hi-DHA tuna and/or algal oils to products. Clover Corporation Limited was incorporated in 1988 and is headquartered in Altona North, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Clover Corporation reported revenue of A$86.0M in FY2025 versus A$60.5M in FY2021, a compound +9.2%/yr. Reported net income was A$7.0M in FY2025, compounding +4.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$86.0M
Latest YoY
+38.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.5%
Avg. growth/yr (28Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.9%
Revenue +9.2%/yr
FY21 A$60.5M
FY22 A$70.7M
FY23 A$79.9M
FY24 A$62.2M
FY25 A$86.0M
Net income +4.0%/yr
FY21 A$6.0M
FY22 A$7.1M
FY23 A$6.2M
FY24 A$1.5M
FY25 A$7.0M
Character of growth · EPS growth decomposed (2014-2025) +13.2 % p.a.
Revenue per share +8.9 pp

of which total revenue +9.0 pp · buybacks/dilution −0.1 pp

EBIT margin +5.3 pp
Tax rate −0.3 pp
Residual (interest, one-offs) −0.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

CLV screens 28% overvalued. Compare with Nestlé India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Clover Corporation Fair Value". https://www.fairvalue-calculator.com/stock/CLV

Peer Group

Packaged Foods · 649 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 76 · Top 25%
Fair Value upside −28% · Below median
Return on equity (TTM) 13% · Above median
Return on assets 9% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 17% · Top 25%
Dividend yield (TTM) 2.1% · Below median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 17.1× · Cheaper than median
P/B 1.40× · Cheaper than median
P/S (TTM) 1.09× · Pricier than median
P/FCF 14.5× · Pricier than 75% of peers
EV/EBITDA 6.9× · Cheaper than median
PEG 2.86× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 28
FUTURE 87 · sector 20
PAST 50 · sector 27
HEALTH 100 · sector 96
DIVIDEND 42 · sector 47

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare Clover Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Clover Corporation (CLV) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of A$0.7100 versus a price of A$0.9900, about −28% (overvalued).
What is the fair value of CLV?
Our model-based fair value for Clover Corporation is A$0.7100 (as of Jul 18, 2026), built from audited fundamentals. The current price is A$0.9900.
What is the quality score of CLV?
Clover Corporation has a Quality Score of 76/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Clover Corporation (CLV)?
Clover Corporation reported trailing-twelve-month revenue of about A$92.5M (latest available figure, as of Jul 18, 2026).
What is the net profit margin of CLV?
The net profit margin of Clover Corporation is about 9.6%, meaning it keeps roughly 9.6% of revenue as net income. Based on the latest reported figures.
Does Clover Corporation pay a dividend?
Clover Corporation currently shows a dividend yield of about 1.96% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Clover Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.