Edgewell Personal Care Company

Edgewell Personal Care Company

EPCยทNYSE

$18.53

+4.0%
Consumer DefensiveHousehold & Personal Products

Edgewell Personal Care Company, together with its subsidiaries, manufactures and markets personal care products worldwide. It operates through three segments: Wet shave, Sun and Skin care, and Feminine care. The Wet Shave segment provides razor systems, such as razor handles and refillable blades, and disposable shave products for men and women under the Schick, Wilkinson Sword, Edge, Skintimate, Shave Guard, and Personna brands. The Sun and Skin Care segment provides general protection, sport, kids, baby, tanning and after sun products under the Banana Boat and Hawaiian Tropic brands, as well as antibacterial hand wipes, alcohol sanitizing wipes, and hand sanitizer gels under the Wet Ones brand; and skin care products for men under the Bulldog and Jack Black brands, and skin care and grooming products under the Cremo brand. The Feminine Care segment provides tampons under the Playtex Gentle Glide 360ยฐ, Playtex Sport, Playtex and o.b. brands; and markets pads and liners under the Stayfree and Carefree brands. The company was formerly known as Energizer Holdings, Inc. and changed its name to Edgewell Personal Care Company in June 2015. Edgewell Personal Care Company was founded in 1772 and is headquartered in Shelton, Connecticut.

At a Glance

Live Snapshot
Market Cap$853.89M
EPS0.5300
P/E Ratio34.96
Earnings Date08/04/2026
Edgewell Personal Care Company

Edgewell Personal Care Company Fair Value Envelope

EPC ยท NYSE

Our analysis suggests that EPC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $18.53, this represents a potential HIDDEN relative to our calculated worth for Edgewell Personal Care Company.

Intrinsic Value
Current Price: $18.53

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$89.5M
+ Cash & Equivalents$225.7M
Firm Value$315.2M
- Debt$1.5B
Equity Value-$1.2B
/ Shares Outstanding46,464,244B
DCF Value-$26
OVERVALUED BY 243%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$59.2M
$29.6M
$14.8M
$7.4M
$3.7M
$1.9M
$925.0K
$462.5K
$231.3K
$115.6K
Maintenance CapEx
-$7.7M
-$3.9M
-$1.9M
-$962.5K
-$481.3K
-$240.6K
-$120.3K
-$60.2K
-$30.1K
-$15.0K
Owner Earnings
$51.5M
$25.8M
$12.9M
$6.4M
$3.2M
$1.6M
$804.7K
$402.3K
$201.2K
$100.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$47.7M
$22.1M
$10.2M
$4.7M
$2.2M
$1.0M
$469.5K
$217.4K
$100.6K
$46.6K
Terminal Value represents 0.9% of Enterprise Value