Valuation Edgewell Personal Care Company Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 02:49:49 12/06/26 am AEST			5-day change	1st Jan Change
18.45 ^EUR	-0.27%		+17.09%	+26.71%

27/05	Edgewell Personal Care Company Announces Executive Changes, Effective June 1, 2026	CI
08/05	UBS Raises Price Target on Edgewell Personal Care to $23 From $21, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,973	1,938	1,878	1,792	946	994.9	-	-
Change	-	-1.78%	-3.11%	-4.58%	-47.21%	5.17%	-	-
Enterprise Value (EV) ¹	2,755	3,160	3,042	2,882	2,133	1,868	1,817	1,798
Change	-	14.71%	-3.74%	-5.24%	-25.99%	-12.41%	-2.76%	-1.01%
P/E Ratio	17.1x	20.3x	17x	18.4x	38.4x	209x	11.2x	11.9x
PBR	1.25x	1.36x	1.25x	1.15x	0.62x	0.67x	0.66x	0.65x
PEG	-	-1.5x	0.9x	-1.91x	-0.5x	-2.6x	0x	-2.09x
Capitalization / Revenue	0.95x	0.89x	0.83x	0.8x	0.43x	0.5x	0.49x	0.48x
EV / Revenue	1.32x	1.46x	1.35x	1.28x	0.96x	0.93x	0.89x	0.88x
EV / EBITDA	7.51x	9.43x	8.95x	8.17x	7.09x	7.38x	7x	6.87x
EV / EBIT	9.9x	13.7x	12.5x	10.8x	9.74x	11.4x	10.5x	10.2x
EV / FCF	16x	69.3x	18.3x	16.5x	51.5x	21.2x	17x	-
FCF Yield	6.25%	1.44%	5.48%	6.05%	1.94%	4.72%	5.89%	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	1.286	1.516	1.522
Rate of return	1.65%	1.6%	1.62%	1.65%	2.95%	5.96%	7.02%	7.05%
EPS ²	2.12	1.84	2.18	1.97	0.53	0.1033	1.93	1.82
Distribution rate	28.3%	32.6%	27.5%	30.5%	113%	1,245%	78.5%	83.6%
Net sales ¹	2,087	2,172	2,252	2,254	2,224	2,000	2,031	2,054
EBITDA ¹	366.6	335.1	339.8	353	301	253.2	259.5	261.8
EBIT ¹	278.4	230.3	243.5	267.2	219.1	164	172.7	175.7
Net income ¹	117	98.6	112.9	98.6	25.4	7.15	95.7	-
Net Debt ¹	781.5	1,222	1,164	1,090	1,187	873.5	821.9	803.6
Reference price ²	36.30	37.40	36.96	36.34	20.36	21.59	21.59	21.59
Nbr of stocks (in thousands)	54,363	51,826	50,812	49,309	46,464	46,081	-	-
Announcement Date	11/11/21	10/11/22	9/11/23	7/11/24	13/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	22.05x	4.26x	15.59x	2.86%	347B
UNILEVER PLC	16.85x	2.6x	11.49x	3.71%	128B
COLGATE-PALMOLIVE COMPANY	24.3x	3.67x	15.42x	2.36%	71.98B
HINDUSTAN UNILEVER LIMITED	45.12x	7.22x	31.37x	2.11%	53.51B
KENVUE INC.	18.94x	2.69x	11.15x	4.7%	34.66B
ESTEE LAUDER	83.38x	2.49x	15.14x	1.65%	30.89B
ESSITY AB	14.75x	1.5x	8.37x	3.5%	18.88B
BEIERSDORF	16.42x	1.15x	6.84x	1.44%	17.86B
KAO CORPORATION	20.23x	1.44x	9.22x	2.58%	17.05B
Average	29.12x	3.00x	13.84x	2.77%	79.95B
Weighted average by Cap.	25.17x	3.76x	15.23x	2.92%