As of 2025-10-17, the Intrinsic Value of Energizer Holdings Inc (ENR) is 32.42 USD. This ENR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.28 USD, the upside of Energizer Holdings Inc is 33.50%.
The range of the Intrinsic Value is 13.48 - 70.36 USD
Based on its market price of 24.28 USD and our intrinsic valuation, Energizer Holdings Inc (ENR) is undervalued by 33.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.48 - 70.36 | 32.42 | 33.5% |
| DCF (Growth 10y) | 18.72 - 76.08 | 37.89 | 56.1% |
| DCF (EBITDA 5y) | (3.37) - 8.76 | 2.59 | -89.3% |
| DCF (EBITDA 10y) | 5.04 - 20.25 | 12.28 | -49.4% |
| Fair Value | 18.43 - 18.43 | 18.43 | -24.08% |
| P/E | 11.44 - 64.96 | 38.16 | 57.2% |
| EV/EBITDA | 0.57 - 40.68 | 18.06 | -25.6% |
| EPV | 60.25 - 103.56 | 81.91 | 237.3% |
| DDM - Stable | 31.81 - 75.72 | 53.76 | 121.4% |
| DDM - Multi | 6.79 - 12.56 | 8.81 | -63.7% |
| Market Cap (mil) | 1,657.60 |
| Beta | 0.83 |
| Outstanding shares (mil) | 68.27 |
| Enterprise Value (mil) | 4,847.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.25% |
| Cost of Debt | 5.19% |
| WACC | 5.03% |