As of 2025-05-03, the Intrinsic Value of Edgewell Personal Care Co (EPC) is 54.53 USD. This EPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.57 USD, the upside of Edgewell Personal Care Co is 78.40%.
The range of the Intrinsic Value is 41.42 - 74.78 USD
Based on its market price of 30.57 USD and our intrinsic valuation, Edgewell Personal Care Co (EPC) is undervalued by 78.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.42 - 74.78 | 54.53 | 78.4% |
| DCF (Growth 10y) | 50.94 - 86.42 | 64.95 | 112.5% |
| DCF (EBITDA 5y) | 19.66 - 32.67 | 23.76 | -22.3% |
| DCF (EBITDA 10y) | 32.50 - 47.92 | 37.93 | 24.1% |
| Fair Value | 47.13 - 47.13 | 47.13 | 54.18% |
| P/E | 30.71 - 44.82 | 37.25 | 21.9% |
| EV/EBITDA | 7.20 - 32.11 | 16.01 | -47.6% |
| EPV | 32.68 - 50.01 | 41.34 | 35.2% |
| DDM - Stable | 12.09 - 24.47 | 18.28 | -40.2% |
| DDM - Multi | 15.69 - 24.88 | 19.25 | -37.0% |
| Market Cap (mil) | 1,486.92 |
| Beta | 0.51 |
| Outstanding shares (mil) | 48.64 |
| Enterprise Value (mil) | 2,779.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.43% |
| Cost of Debt | 5.31% |
| WACC | 7.01% |