Edgewell Personal Care Co. (EPC) intrinsic value & 10-year financials
Edgewell Personal Care Co. (EPC) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue shrank 0.7% a year to $2.2B, with an average return on invested capital of 5.5%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $27.91
- Market cap
- $1.3B
- Revenue (FY2025)
- $2.2B
- Revenue growth (10-yr CAGR)
- -0.7%
- ROIC (10-yr avg)
- 5.5%
- Free cash flow (FY2025)
- $41.4M
EPC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $2.2B | $25.4M | $0.53 | $41.4M | 4.3% | 3.5% |
| FY2024 | $2.3B | $98.6M | $1.97 | $174.5M | 8.8% | 6.0% |
| FY2023 | $2.3B | $114.7M | $2.21 | $166.6M | 10.1% | 6.5% |
| FY2022 | $2.2B | $98.6M | $1.84 | $45.6M | 8.3% | 5.7% |
| FY2021 | $2.1B | $117.0M | $2.12 | $172.2M | 11.4% | 8.1% |
| FY2020 | $1.9B | $67.6M | $1.24 | $184.9M | 9.0% | 6.0% |
| FY2019 | $2.1B | -$372.2M | -$6.88 | $132.6M | 11.4% | 9.4% |
| FY2018 | $2.2B | $103.3M | $1.90 | $202.7M | — | 3.7% |
| FY2017 | $2.3B | $5.7M | $0.10 | $227.2M | — | 0.2% |
| FY2016 | $2.4B | $178.7M | $2.99 | $106.9M | — | 6.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
EDGEWELL PERSONAL CARE Co is facing top-line stagnation, with revenue contracting over the decade.
EDGEWELL PERSONAL CARE Co has historically struggled to out-earn its cost of capital, averaging just 5.5% ROIC.
Over the decade, EDGEWELL PERSONAL CARE Co shows that management has aggressively returned capital to shareholders by retiring 20.3% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, EDGEWELL PERSONAL CARE Co is modeled at -17.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-12.11 per share.