US · EPC
Edgewell Personal Care Company
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Shelton, CT 06484
- Website
- edgewell.com
Price · as of 2025-09-30
$22.56
Market cap 1.06B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.03 | +108.47% |
| Intrinsic Value(DCF) | $6.64 | -70.57% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3.63 | -83.9% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $47.23 | $99.68 | $6.84 | $27.76 | $64.26 |
| 2012 | $52.58 | $91.15 | $16.06 | $34.99 | $41.58 |
| 2013 | $73.34 | $81.67 | $17.81 | $23.01 | $39.49 |
| 2014 | $86.25 | $80.16 | $19.46 | $15.43 | $44.50 |
| 2015 | $70.38 | $58.75 | $2.66 | $0.00 | $157.71 |
| 2016 | $69.68 | $73.75 | $14.62 | $22.00 | $17.61 |
| 2017 | $54.36 | $65.47 | $4.90 | $5.66 | $0.56 |
| 2018 | $38.06 | $49.14 | $5.64 | $14.89 | $10.35 |
| 2019 | $28.89 | $41.53 | $5.73 | $0.00 | $0.00 |
| 2020 | $33.12 | $53.31 | $2.38 | $11.26 | $0.00 |
| 2021 | $41.43 | $57.85 | $4.84 | $11.52 | $32.10 |
| 2022 | $38.53 | $52.48 | $0.00 | $2.89 | $22.40 |
| 2023 | $33.32 | $46.04 | $0.00 | $6.06 | $25.93 |
| 2024 | $35.68 | $52.70 | $0.00 | $5.59 | $16.13 |
| 2025 | $16.59 | $47.03 | $0.00 | $0.00 | $3.63 |
AI valuation
Our deep-learning model estimates Edgewell Personal Care Company's (EPC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.03
- Current price
- $22.56
- AI upside
- +108.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.64
-70.57% upside
Graham-Dodd
—
— upside
Graham Formula
$3.63
-83.9% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EPC | Edgewell Personal Care Co… | $22.56 | 1.06B | +108% | -71% | — | -84% | 31.02 | 0.51 | 0.35 | 11.34 | — | -1.20 | 41.60% | 4.34% | 1.14% | 1.62% | 3.43% | 0.68% | 0.99 | 1.32 | 1.76 | 0.74 | 7.09 | -7310.00% | -134.00% | -7628.00% | 5.25% | 0.21 | 1.47% | 3.72% | 115.40% | 15.17% | 21.79 | 50.84 | 0.95 | 1.43 |
| AVO | Mission Produce, Inc. | $14.19 | 1.01B | +79% | -66% | -27% | -25% | 21.45 | 1.48 | 0.62 | 10.12 | 1115.14 | 1.59 | 11.55% | 5.14% | 2.71% | 7.14% | 6.25% | 4.14% | 0.46 | 7.61 | 1.95 | 1.27 | -0.48 | 192.00% | 1268.00% | -3922.00% | 4.28% | 0.66 | 4.97% | 0.00% | 0.00% | 24.85% | 14.99 | 28.82 | 0.77 | 3.73 |
| HLF | Herbalife Nutrition Ltd. | $19.52 | 2.02B | +570% | -61% | -74% | +1% | 8.68 | -3.84 | 0.39 | 7.05 | — | -2.13 | 75.61% | 8.76% | 4.53% | -34.61% | 26.90% | 8.26% | -4.54 | 2.06 | 1.13 | 0.44 | 3.53 | -1200.00% | 89.00% | 5477.00% | 12.79% | 0.33 | 18.57% | 0.00% | 0.00% | 3.83% | 8.98 | 15.68 | 0.79 | 2.46 |
| JBSS | John B. Sanfilippo & Son,… | $82.61 | 967.14M | +19% | -69% | -71% | -28% | 12.54 | 2.05 | 0.67 | 7.45 | — | 2.15 | 18.38% | 7.65% | 5.32% | 17.25% | 15.31% | 10.59% | 0.28 | 23.85 | 2.22 | 0.50 | 0.90 | -233.00% | 379.00% | -12749.00% | -2.73% | 0.20 | -4.82% | 3.30% | 41.40% | 3.37% | 9.92 | -41.69 | 0.76 | 5.09 |
| NGVC | Natural Grocers by Vitami… | $27.03 | 622.58M | -28% | -63% | -56% | +13% | 12.32 | 2.69 | 0.43 | 9.46 | 34.17 | 2.85 | 29.90% | 4.66% | 3.49% | 24.02% | 9.40% | 7.01% | 1.56 | 20.24 | 1.06 | 0.18 | 3.36 | 3605.00% | 719.00% | -3129.00% | 4.21% | 0.35 | 4.64% | 1.92% | 23.70% | 6.12% | 14.31 | 36.80 | 0.67 | 3.37 |
| NUS | Nu Skin Enterprises, Inc. | $8.48 | 408.12M | +1,041% | -54% | +222% | — | 2.49 | 0.49 | 0.27 | 3.65 | — | 0.59 | 69.45% | 6.12% | 10.79% | 22.00% | 7.97% | 11.15% | 0.45 | 6.52 | 2.08 | 1.06 | 0.88 | -20780.00% | -1426.00% | -3442.00% | 11.55% | 0.30 | 4.94% | 2.97% | 7.40% | 49.61% | 5.75 | 11.36 | 0.35 | 3.76 |
| SENEA | Seneca Foods Corporation | $138.98 | 956.33M | +597% | -73% | -12% | -31% | 15.79 | 1.03 | 0.41 | 7.36 | — | 1.03 | 9.51% | 4.93% | 2.61% | 6.78% | 5.36% | 3.21% | 0.59 | 2.27 | 3.52 | 0.65 | 2.49 | -3107.00% | 825.00% | -34937.00% | 45.83% | 1.56 | 27.18% | 0.00% | 0.10% | 50.06% | 12.64 | 3.30 | 0.62 | 3.70 |
| SPB | Spectrum Brands Holdings,… | $78.38 | 1.82B | -1% | -71% | -59% | -84% | 14.55 | 0.76 | 0.52 | 9.25 | — | 13.87 | 36.74% | 4.45% | 3.56% | 4.96% | 5.14% | 2.78% | 0.34 | 4.16 | 2.26 | 1.33 | 2.47 | -562.00% | -523.00% | 3980.00% | 11.35% | 0.39 | 6.82% | 3.30% | 48.00% | 25.65% | 15.94 | 12.01 | 0.71 | 2.70 |
| THS | TreeHouse Foods, Inc. | $24.43 | 1.23B | +19% | -48% | — | -87% | 61.34 | 1.07 | 0.49 | 12.02 | — | -3.41 | 16.35% | 3.07% | 0.80% | 1.67% | 2.90% | 0.67% | 1.01 | 1.63 | 1.36 | 0.59 | 5.25 | -4574.00% | -226.00% | 66424.00% | 7.64% | 0.36 | 4.37% | 0.00% | 0.00% | 9.23% | 28.41 | 23.23 | 0.87 | 1.34 |
| UTZ | Utz Brands, Inc. | $9.29 | 821.54M | +143% | -55% | — | -99% | -236.38 | 1.09 | 0.54 | 10.10 | — | -0.70 | 22.39% | 6.85% | 0.06% | -0.47% | 5.88% | -0.12% | 1.64 | 2.29 | 1.19 | 0.70 | 5.79 | -9521.00% | 209.00% | 2488.00% | 1.21% | 0.35 | 0.56% | 2.86% | -675.80% | 2.86% | 18.55 | 194.36 | 1.27 | 0.82 |
About Edgewell Personal Care Company
Edgewell Personal Care Company, together with its subsidiaries, manufactures and markets personal care products worldwide. It operates through three segments: Wet shave, Sun and Skin care, and Feminine care. The Wet Shave segment provides razor systems, such as razor handles and refillable blades, and disposable shave products for men and women under the Schick, Wilkinson Sword, Edge, Skintimate, Shave Guard, and Personna brands. The Sun and Skin Care segment provides general protection, sport, kids, baby, tanning and after sun products under the Banana Boat and Hawaiian Tropic brands, as well as antibacterial hand wipes, alcohol sanitizing wipes, and hand sanitizer gels under the Wet Ones brand; and skin care products for men under the Bulldog and Jack Black brands, and skin care and grooming products under the Cremo brand. The Feminine Care segment provides tampons under the Playtex Gentle Glide 360°, Playtex Sport, Playtex and o.b. brands; and markets pads and liners under the Stayfree and Carefree brands. The company was formerly known as Energizer Holdings, Inc. and changed its name to Edgewell Personal Care Company in June 2015. Edgewell Personal Care Company was founded in 1772 and is headquartered in Shelton, Connecticut.
- CEO
- Rod R. Little
- Employees
- 6.7K
- Beta
- 0.63
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.64 ÷ $22.56) − 1 = -70.57% (DCF, example).