ENR
Energizer Holdings Inc
Price:  
21.07 
USD
Volume:  
1,556,585
United States | Household Products

ENR DCF Valuation - Growth Exit 5Y

47.5 %
Upside

What is the DCF valuation of ENR?

The Discounted Cash Flow (DCF) valuation of Energizer Holdings Inc (ENR) is 31.08 USD. With the latest stock price at 21.07 USD, the upside of Energizer Holdings Inc based on DCF is 47.5%.

Is ENR a buy or a sell?

Based on the latest price of 21.07 USD and our DCF valuation, Energizer Holdings Inc (ENR) is a buy. Buying ENR stocks now will result in a potential gain of 47.5%.

Range Selected
WACC / Discount Rate4.0% - 6.0%5.0%
Long-term Growth Rate 0.5% - 1.5%1.0%
Fair Price12.38 - 71.431.08
Upside-41.2% - 238.9%47.5%
21.07 USD
Stock Price
31.08 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ENR DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
09-202409-202509-202609-202709-202809-2029
Revenue2,8872,9173,0033,0893,1903,253
% Growth
2%1%3%3%3%2%
Cost of goods sold(1,717)(1,735)(1,786)(1,837)(1,897)(1,935)
% of Revenue59%59%59%59%59%59%
Selling, G&A expenses(629)(636)(654)(673)(695)(709)
% of Revenue22%22%22%22%22%22%
Research & Development(32)(32)(33)(34)(35)(36)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses(456)(461)(474)(488)(504)(514)
% of Revenue16%16%16%16%16%16%
Tax expense(16)(13)(14)(14)(14)(15)
Tax rate29%24%24%24%24%24%
Net profit384142444546
% Margin1%1%1%1%1%1%