As of 2024-12-12, the Intrinsic Value of Edgewell Personal Care Co (EPC) is 57.75 USD. This EPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.23 USD, the upside of Edgewell Personal Care Co is 63.90%.

The range of the Intrinsic Value is 45.36 - 76.48 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	45.36 - 76.48	57.75	63.9%
DCF (Growth 10y)	51.19 - 82.23	63.61	80.6%
DCF (EBITDA 5y)	29.60 - 57.74	36.71	4.2%
DCF (EBITDA 10y)	39.50 - 67.52	47.33	34.3%
Fair Value	50.60 - 50.60	50.60	43.61%
P/E	38.01 - 62.58	51.19	45.3%
EV/EBITDA	21.94 - 60.26	38.57	9.5%
EPV	36.51 - 52.55	44.53	26.4%
DDM - Stable	13.31 - 26.58	19.94	-43.4%
DDM - Multi	15.07 - 23.63	18.42	-47.7%