investorscraft@gmail.com

Intrinsic Value of Edgewell Personal Care Company (EPC)

Previous Close$27.10
Intrinsic Value
Upside potential
Previous Close
$27.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Edgewell Personal Care Company operates in the consumer goods sector, specializing in personal care products across shaving, sun and skin care, and feminine hygiene categories. The company generates revenue through a diversified portfolio of well-known brands such as Schick, Wilkinson Sword, Banana Boat, and Playtex, targeting both mass and premium market segments. Edgewell competes in a highly competitive industry dominated by global players like Procter & Gamble and Unilever, leveraging its brand equity and distribution networks to maintain market share. Its business model relies on a mix of direct-to-consumer sales and partnerships with retailers, emphasizing innovation and cost efficiency to drive margins. The company’s market position is bolstered by its focus on product differentiation and geographic expansion, particularly in emerging markets where demand for personal care products is growing. Despite facing pricing pressures and shifting consumer preferences, Edgewell maintains a stable foothold in its core categories through strategic marketing and operational agility.

Revenue Profitability And Efficiency

Edgewell reported revenue of $2.25 billion for FY 2024, with net income of $98.6 million, reflecting a net margin of approximately 4.4%. The company generated $231 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled $56.5 million, indicating disciplined investment in maintaining and expanding production capabilities. These metrics suggest a balanced approach to profitability and operational efficiency, though margins remain under pressure from competitive and inflationary forces.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.97, supported by effective cost management and stable revenue streams. The company’s ability to generate consistent earnings is tempered by its debt load, which may constrain capital allocation flexibility. Edgewell’s capital efficiency is evident in its ability to sustain dividends and reinvest in growth initiatives, though further improvements in return on invested capital could enhance long-term shareholder value.

Balance Sheet And Financial Health

Edgewell’s balance sheet shows $209.1 million in cash and equivalents against total debt of $1.3 billion, resulting in a leveraged but manageable financial position. The debt-to-equity ratio suggests moderate risk, with interest coverage supported by operating cash flows. Liquidity appears adequate, but the company must navigate refinancing risks and interest rate volatility to maintain financial stability.

Growth Trends And Dividend Policy

Revenue growth has been steady but modest, reflecting the mature nature of Edgewell’s core markets. The company pays a dividend of $0.60 per share, signaling a commitment to returning capital to shareholders. Future growth may hinge on product innovation, geographic expansion, and strategic acquisitions, though dividend sustainability will depend on maintaining robust cash flows.

Valuation And Market Expectations

Edgewell’s valuation reflects its mid-tier position in the personal care sector, with market expectations likely centered on margin improvement and debt reduction. The stock’s performance will depend on execution against these priorities, as well as broader industry trends such as private-label competition and shifting consumer preferences toward sustainable products.

Strategic Advantages And Outlook

Edgewell’s strategic advantages include its strong brand portfolio and distribution reach, which provide a foundation for steady demand. The outlook remains cautiously optimistic, with potential upside from cost-saving initiatives and targeted growth investments. However, macroeconomic headwinds and competitive pressures could challenge near-term performance, requiring disciplined execution to sustain long-term value creation.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount