EDGEWELL PERSONAL CARE Co (EPC)

Perfumes, Cosmetics & Other Toilet Preparations

Latest Price

$28.57

TTM P/E

Normalized P/E

26.05

TTM Div Yield

2.10%

Fwd Div Yield

2.10%

Book Value

31.68

P/B Ratio

0.90

Valuation metrics

EPS: $0.53

Book value / share: $33.43

Formula: √(22.5 × EPS × BVPS)

Graham Number

$19.97

29% downside

Norm. op. income: $199M (median of 5yr)

Tax rate: 20%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$9.32

67% downside

Base FCF: $167M (median of recent 5yr)

Growth: -1%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$14.18

49% downside

EPS: $0.53

Target P/E: 25×

Formula: EPS × P/E

P/E Fair Value

$13.25

53% downside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	7.35M	$197.0M	15.96%	-7.5K	2026-06-30
Brandes Investment Partners, LP	7.06M	$189.0M	15.32%	+338.8K	2026-06-30
American Century Companies Inc	5.41M	$145.0M	11.73%	+1.16M	2026-06-30
Rubric Capital Management LP	3.54M	$95.0M	7.69%	-455.5K	2026-06-30
Vanguard Portfolio Management LLC	3.05M	$82.0M	6.63%	+126.6K	2026-06-30
Vanguard Capital Management LLC	2.04M	$54.0M	4.43%	+5.8K	2026-06-30
Dimensional Fund Advisors LP	1.86M	$49.0M	4.03%	-584.4K	2026-06-30
State Street Corp	1.85M	$50.0M	4.02%	+86.6K	2026-06-30
Two Sigma Investments, LP	1.48M	$39.0M	3.20%	--	2026-06-30
Lsv Asset Management	1.38M	$36.0M	2.98%	+163.2K	2026-06-30