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%.
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 Rate | 4.0% - 6.0% | 5.0% |
Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
Fair Price | 12.38 - 71.4 | 31.08 |
Upside | -41.2% - 238.9% | 47.5% |
(USD in millions) | Projections | |||||
09-2024 | 09-2025 | 09-2026 | 09-2027 | 09-2028 | 09-2029 | |
Revenue | 2,887 | 2,917 | 3,003 | 3,089 | 3,190 | 3,253 |
% Growth | 2% | 1% | 3% | 3% | 3% | 2% |
Cost of goods sold | (1,717) | (1,735) | (1,786) | (1,837) | (1,897) | (1,935) |
% of Revenue | 59% | 59% | 59% | 59% | 59% | 59% |
Selling, G&A expenses | (629) | (636) | (654) | (673) | (695) | (709) |
% of Revenue | 22% | 22% | 22% | 22% | 22% | 22% |
Research & Development | (32) | (32) | (33) | (34) | (35) | (36) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Net interest & other expenses | (456) | (461) | (474) | (488) | (504) | (514) |
% of Revenue | 16% | 16% | 16% | 16% | 16% | 16% |
Tax expense | (16) | (13) | (14) | (14) | (14) | (15) |
Tax rate | 29% | 24% | 24% | 24% | 24% | 24% |
Net profit | 38 | 41 | 42 | 44 | 45 | 46 |
% Margin | 1% | 1% | 1% | 1% | 1% | 1% |