olivlawolivlaw

olivLaw · US equity research

Edgewell Personal Care Company EPC

Perfumes, Cosmetics & Other Toilet Preparations · SIC 2844 · Vertical: Perfumes, Cosmetics & Other Toilet Preparations (SIC 2844)

28.56USD−3.71% · 1 dayClose 05 Nov 2026

Edgewell Personal Care is a global maker and marketer of personal care products spanning wet shaving, sun and skin care. It is refocusing after selling its Feminine Care business, with fiscal 2025 net sales of about 2223.5 million USD, slightly lower year on year, making fiscal 2026 a period of repositioning.

At the close of 05 Nov 2026, Edgewell Personal Care Company (EPC) stock was 28.56 USD (−3.71% on the day), with market capitalisation 1.3 bn USD, dividend yield 2.10%, beta 0.52, 52-week range 15.91–29.66 USD. Latest reported quarter (Q3 2026): revenue of 570.1 m USD (+1.7% YoY), net income of 13.7 m USD (−52.9% YoY), diluted EPS 0.29 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
1.3 bn USD
shares as of 31 Jul 2026
P/E (TTM)
unavailable
Diluted EPS TTM -2.00 · TTM to 30 Jun 2026
E/P (TTM)
-7.00%
TTM to 30 Jun 2026
Dividend yield
2.10%
DPS 12m 0.60
Beta (2y)
0.52
Volatility (1y) 43%
52-week range
15.9129.66

Price history

Loading chart…

Technical reading

RSI (14)
53.1
neutral
Bollinger (20, 2)
27.16 – 29.27
in the upper half of the band · %B 0.67 · band width 7.5%
SMA 50 / 200
27.80 / 24.11
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.27 / 0.20
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+6.3%−1.1%+7.4 pp—
3 months+1.6%−0.5%+2.0 pp—
6 months+31.9%+4.4%+27.5 pp—
Year to date+67.5%+12.3%+55.2 pp—
1 year+48.9%+13.5%+35.4 pp+1.7%
3 years−20.6%+76.4%−97.0 pp−15.7%
5 years−25.6%+63.7%−89.3 pp—
Max drawdown (1y)
−32.9%
23 Apr 2026 → 15 May 2026
Max drawdown (5y)
−69.3%
14 Jan 2022 → 08 Dec 2025
Compound annual growth (5y)
−5.7%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Jun 2026

Revenue
570.1 m USD
+1.7% YoY
Net income
13.7 m USD
−52.9% YoY
Diluted EPS
0.29
−53.2% YoY
net / operating
2.4% / 4.4%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue517.6 m415.1 m516.6 m560.4 m731.4 m422.8 m519.5 m570.1 m
Cost of revenue304.8 m242.6 m279.7 m310.3 m465.9 m261.8 m302.6 m327.6 m
Gross profit212.8 m172.5 m236.9 m250.1 m265.5 m161.0 m216.9 m242.5 m
Research & development16.3 m13.4 m13.4 m13.5 m17.4 m13.8 m14.9 m13.3 m
SG&A109.2 m99.6 m102.8 m100.7 m121.9 m102.4 m111.0 m108.3 m
Operating income20.4 m9.3 m49.0 m45.0 m-6.6 m-18.9 m18.4 m25.0 m
Depreciation & amortisation21.4 m21.7 m21.8 m ≈22.1 m ≈23.2 m21.3 m19.1 m ≈18.6 m ≈
Interest expense17.5 m18.8 m20.2 m19.4 m14.8 m19.3 m17.9 m16.7 m
Pre-tax income5.4 m-12.7 m31.4 m28.5 m-23.5 m-36.9 m7.9 m18.0 m
Income tax-3.4 m-2.6 m10.6 m7.0 m-16.8 m-7.7 m3.9 m5.7 m
Net income8.8 m-2.1 m29.0 m29.1 m-30.6 m-65.7 m-10.6 m13.7 m
Diluted EPS0.18 ≈-0.040.600.62-0.66 ≈-1.41-0.220.29
Operating cash flow-388.3 m-115.6 m45.1 m ≈114.8 m ≈74.1 m-125.9 m54.3 m ≈118.7 m ≈
Capex25.9 m16.8 m17.1 m ≈15.5 m ≈27.6 m11.6 m14.0 m ≈15.6 m ≈
Dividends paid7.4 m7.9 m7.3 m ≈7.2 m ≈6.9 m7.4 m7.1 m ≈7.0 m ≈
Share repurchases18.3 m30.3 m35.4 m ≈24.5 m ≈0015.8 m ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue2.2 bn2.1 bn1.9 bn2.1 bn2.2 bn2.3 bn2.3 bn2.2 bn
Revenue YoY−2.8%−4.2%−8.9%+7.1%+4.0%+3.7%+0.1%−1.3%
Net income103.3 m-372.2 m67.6 m117.8 m99.5 m114.7 m98.6 m25.4 m
Net income YoY+1,712.3%−460.3%unavailable+74.3%−15.5%+15.3%−14.0%−74.2%
Diluted EPS1.90-6.881.242.131.852.211.970.53
Diluted EPS YoY+1,800.0%−462.1%unavailable+71.8%−13.1%+19.5%−10.9%−73.1%
net %4.6%-17.4%3.5%5.6%4.6%5.1%4.4%1.1%
Free cash flow197.4 m132.6 m184.9 m172.2 m45.6 m-265.6 m-287.5 m41.4 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 30 Sept 2025

Cash
225.7 m USD
Financial debt
1.4 bn USD
Net debt
1.2 bn USD
Equity
1.6 bn USD
Total assets
3.8 bn USD
Debt / equity
0.89x
Current ratio
1.76x
ROE
1.6%
ROA
0.7%
FCF margin
1.9%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
2.3 bn
2024
2.3 bn
2025
2.2 bn

SEC (XBRL)· 18 Nov 2025verified

Cost of revenue
2023
1.3 bn
2024
1.3 bn
2025
1.3 bn

SEC (XBRL)· 18 Nov 2025verified

Gross profit
2023
940.8 m
2024
955.7 m
2025
924.9 m

SEC (XBRL)· 18 Nov 2025verified

Research & development
2023
58.5 m
2024
58.4 m
2025
57.6 m

SEC (XBRL)· 18 Nov 2025verified

SG&A
2023
409.6 m
2024
430.1 m
2025
425.0 m

SEC (XBRL)· 18 Nov 2025verified

Operating income
2023
227.0 m
2024
199.3 m
2025
96.6 m

SEC (XBRL)· 18 Nov 2025verified

Depreciation & amortisation
2023
91.4 m
2024
88.0 m
2025
88.8 m

SEC (XBRL)· 18 Nov 2025verified

EBITDA
2023
318.4 m ≈
2024
287.3 m ≈
2025
185.4 m ≈

SEC (XBRL)· 18 Nov 2025derived

Interest expense
2023
78.5 m
2024
76.5 m
2025
73.2 m

SEC (XBRL)· 18 Nov 2025verified

Pre-tax income
2023
147.7 m
2024
120.9 m
2025
23.6 m

SEC (XBRL)· 18 Nov 2025verified

Income tax
2023
33.0 m
2024
22.3 m
2025
-1.8 m

SEC (XBRL)· 18 Nov 2025verified

Net income
2023
114.7 m
2024
98.6 m
2025
25.4 m

SEC (XBRL)· 18 Nov 2025verified

Diluted EPS
2023
2.21
2024
1.97
2025
0.53

SEC (XBRL)· 18 Nov 2025verified

Weighted average diluted shares
2023
51.8 m
2024
50.1 m
2025
47.6 m

SEC (XBRL)· 18 Nov 2025verified

Balance sheet · USD

Cash
2023
216.4 m
2024
209.1 m
2025
225.7 m

SEC (XBRL)· 18 Nov 2025verified

Receivables
2023
106.2 m
2024
109.4 m
2025
137.8 m

SEC (XBRL)· 18 Nov 2025verified

Inventories
2023
492.4 m
2024
477.3 m
2025
433.8 m

SEC (XBRL)· 09 Feb 2026verified

Current assets
2023
962.4 m
2024
936.0 m
2025
995.5 m

SEC (XBRL)· 18 Nov 2025verified

Property, plant & equipment, net
2023
337.9 m
2024
349.1 m
2025
295.0 m

SEC (XBRL)· 09 Feb 2026verified

Goodwill
2023
1.3 bn
2024
1.3 bn
2025
1.1 bn

SEC (XBRL)· 09 Feb 2026verified

Intangibles (excl. goodwill)
2023
973.8 m
2024
948.5 m
2025
828.2 m

SEC (XBRL)· 09 Feb 2026verified

Total assets
2023
3.7 bn
2024
3.7 bn
2025
3.8 bn

SEC (XBRL)· 18 Nov 2025verified

Accounts payable
2023
194.4 m
2024
219.3 m
2025
219.7 m

SEC (XBRL)· 18 Nov 2025verified

Short-term debt
2023
—
2024
—
2025
—

SEC (XBRL)· 16 Nov 2022verified

Long-term debt
2023
1.4 bn
2024
1.3 bn
2025
1.4 bn

SEC (XBRL)· 18 Nov 2025verified

Current liabilities
2023
523.4 m
2024
563.6 m
2025
565.5 m

SEC (XBRL)· 18 Nov 2025verified

Total liabilities
2023
2.2 bn
2024
2.1 bn
2025
2.2 bn

SEC (XBRL)· 18 Nov 2025verified

Equity
2023
1.5 bn †
2024
1.6 bn †
2025
1.6 bn †

SEC (XBRL)· 18 Nov 2025verified

Cash flow · USD

Operating cash flow
2023
-216.1 m
2024
-231.0 m
2025
118.4 m

SEC (XBRL)· 18 Nov 2025verified

Capex
2023
49.5 m
2024
56.5 m
2025
77.0 m

SEC (XBRL)· 18 Nov 2025verified

Free cash flow
2023
-265.6 m ≈
2024
-287.5 m ≈
2025
41.4 m ≈

SEC (XBRL)· 18 Nov 2025derived

Investing cash flow
2023
-50.5 m
2024
-62.4 m
2025
-72.9 m

SEC (XBRL)· 18 Nov 2025verified

Financing cash flow
2023
-146.5 m
2024
-179.4 m
2025
-30.0 m

SEC (XBRL)· 18 Nov 2025verified

Dividends paid
2023
31.5 m
2024
30.7 m
2025
29.3 m

SEC (XBRL)· 18 Nov 2025verified

Share repurchases
2023
75.2 m
2024
58.5 m
2025
90.2 m

SEC (XBRL)· 18 Nov 2025verified

Computed indicators

Growth

Revenue growth (YoY)
-1.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
0.8%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
2.7%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
-51.5%
computed by olivLawFY 2025
Net income growth (YoY)
-74.2%
computed by olivLawFY 2025
Net income CAGR 3Y
-36.6%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
-17.8%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
-73.1%
computed by olivLawFY 2025
EPS CAGR 3Y
-34.1%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
-15.6%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
unavailable
the base of the ratio is not positive

Profitability

Gross margin
39.5%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
4.5%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
0.8%
computed by olivLawTTM to 30 Jun 2026
Net margin
-4.2%
computed by olivLawTTM to 30 Jun 2026
FCF margin
2.3%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
-6.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
-2.5%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
0.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
0.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
unavailable
insufficient data
Payout ratio (FCF)
54.2%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
847.9 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
8.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
0.9x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
0.3x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
1.8x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
1.1x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
0.7x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
121.2 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
68.8 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
52.4 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
unavailable
insufficient data
Cash conversion
121.1%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
22 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
124 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days payables outstanding
61 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
85 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Market and valuation

Market capitalisation
1.3 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
2.2 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
unavailable
insufficient data
P/E (TTM)
unavailable
insufficient data
Earnings yield
-7.0%
computed by olivLawTTM to 30 Jun 2026
P/B
0.9x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
0.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
21.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
120.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
1.0x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
25.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
4.0%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
2.1%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
3.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 23 / 100

A scoring methodology on indicators and valuation, not investment advice.

score < 40 · (margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

28.56 USD

05 Nov 2026Source: olivLaw, closing series

Market cap: 1.3 bn USD

Key indicators

Market capitalisation
1.3 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
unavailable
insufficient data
P/B
0.9x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
21.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
-6.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
-4.2%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
-1.3%
computed by olivLawFY 2025
Dividend yield
2.1%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

35/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 31 Jul 2026
Source: SEC (XBRL)published 05 Aug 2026
verified 2895derived 212

Score by group

  • Returns66
  • Growth3
  • Balance sheet17
  • Valuation22
  • Quality23

Estimated value range

Low
19.71
USD per share
Mid
22.75
USD per share
High
34.96
USD per share
Price: 28.56 USD
The price is within the range
Potential to the central value: -20.3% (value / price − 1)
Margin of safety: -25.5% (1 − price / value)
Agreement between methods: medium · 3 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 13.44 – 53.11 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)20.03 – 53.11 (Mid 31.34)
    WACC 7.2% · starting FCFF 110.1 m USD · terminal value share of EV 80%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -1.6%
  • Peers: EV/EBITDA13.44 – 34.96 (Mid 22.75)
    4 companies used · median multiple 18.9x · quartiles 14.7x – 24.6x
    CL, COTY, ELF, KVUE
  • Peers: P/Eunavailable · the base of the ratio is not positive
  • Dividend discount (DDM)19.71 – 26.51 (Mid 22.61)
Multiple comparisons use the SIC vertical: Perfumes, Cosmetics & Other Toilet Preparations (SIC 2844)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 23/100

FactorValueScoreWeight used
ROIC · Quality0.6%20 (vs peers)13%
Net margin · Quality-4.2%27 (vs peers)8%
FCF conversion · Qualityunavailableunavailable—
Revenue CAGR 3Y · Growth0.8%7 (on a fixed band)10%
EPS CAGR 3Y · Growth-34.1%0 (on a fixed band)10%
Net debt / EBITDA · Balance sheet8.5x0 (vs peers)13%
Interest coverage · Balance sheet0.3x0 (on a fixed band)8%
Current ratio · Balance sheet1.8x87 (on a fixed band)5%
P/E (TTM) · Valuationunavailableunavailable—
EV/EBITDA · Valuation21.6x0 (on a fixed band)13%
FCF yield · Valuation4.0%50 (on a fixed band)10%
Shareholder yield (distributions) · Returns3.4%48 (on a fixed band)8%
Payout ratio (FCF) · Returns54.2%94 (on a fixed band)5%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet17/100 · 3/3 factors with a value
  • Growth3/100 · 2/2 factors with a value
  • Quality23/100 · 2/3 factors with a value
  • Returns66/100 · 2/2 factors with a value
  • Valuation22/100 · 2/3 factors with a value

Memo

EDGEWELL PERSONAL CARE COMPANY (EPC). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 2.2 bn USD in 2025; YoY growth -1.3%; net margin -4.2%; ROE -6.2%; net debt/EBITDA 8.5x.

The estimated value range is 19.71–34.96 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 22.75 USD, the price of 28.56 USD leaves a potential of -20.3% (value / price − 1) and a margin of safety of -25.5% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 23/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Current ratio: 1.8x
  • Payout ratio (FCF): 54.2%

What contradicts it

  • ROIC: 0.6%
  • Net margin: -4.2%
  • Revenue CAGR 3Y: 0.8%
  • EPS CAGR 3Y: -34.1%
  • Net debt / EBITDA: 8.5x
  • Interest coverage: 0.3x
  • EV/EBITDA: 21.6x

Not assessed (insufficient data or a ratio without meaning): FCF conversion, P/E (TTM).

Versus the vertical median

Perfumes, Cosmetics & Other Toilet Preparations (SIC 2844) · same industry (4-digit SIC) · compared with 15 companies

Multiples and returns vs the median

P/E
—
vertical median 23.7x
EV/EBITDA
21.6x
vertical median 18.9x
above median (+14.1%)
P/S
0.6x
vertical median 2.4x
below median (−75.4%)
P/B
0.9x
vertical median 3.2x
below median (−71.5%)
ROE
-6.2%
vertical median 9.3%
below median (−166.3%)
Net margin
-4.2%
vertical median 3.4%
below median (−222.8%)
EBIT margin
0.8%
vertical median 8.6%
below median (−90.7%)
Revenue YoY
-1.3%
vertical median 3.8%
below median (−135.6%)
Net debt/EBITDA
8.5x
vertical median 2.3x
above median (+264.1%)
Dividend yield
2.1%
vertical median 2.4%
below median (−11.2%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
CLColgate-Palmolive Company78.5 bn38.7358.9%9.6%+1.4%+23% / +25%
KVUEKenvue Inc.37.1 bn21.916.3%10.9%−2.1%+34% / +4%
ELFe.l.f. Beauty, Inc.6.5 bn109.96.0%3.4%+24.6%+44% / −7%
IPARInterparfums, Inc.4.3 bn25.519.5%11.3%+2.5%+66% / +8%
COTYCoty Inc.3.4 bn—-18.5%-10.4%−1.5%+18% / −66%
EPCEdgewell Personal Care Company1.3 bn—-6.2%-4.2%−1.3%+49% / −21%
SLSNSolesence, Inc.61.3 m—-15.1%-3.8%+18.6%−62% / +16%
AXILAxil Brands, Inc.35.4 m15.523.3%9.3%+17.5%+2% / unavailable
UGUnited-Guardian, Inc.31.2 m12.721.4%22.0%−13.4%+17% / −16%
BNKKBonk, Inc.7.8 m—-332.4%-2,330.4%+201.6%−84% / −99%
CABRCaring Brands, Inc.7.8 m—-3,889.1%-183,298.7%unavailable−27% / unavailable
YCBDcbdMD, Inc.4.3 m—-40.3%-13.8%−1.5%−37% / −93%
HLNHaleon plc——10.2%15.1%−1.8%−6% / +7%
ODDOddity Tech Ltd—11.332.6%13.7%+25.2%−53% / −40%
ELEstee Lauder Companies Inc—107.39.3%2.4%+5.0%+14% / −16%
YSGYatsen Holding Limited——-2.7%-1.9%+32.2%−70% / −54%

1- and 3-year price returns: for EPC from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
3 years
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
5 years
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
What moves the 3-year price the most

    AI analysis

    AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

    In brief

    Edgewell Personal Care is a global maker and marketer of personal care products spanning wet shaving, sun and skin care. It is refocusing after selling its Feminine Care business, with fiscal 2025 net sales of about 2223.5 million USD, slightly lower year on year, making fiscal 2026 a period of repositioning.

    SWOT

    Strengths

    • A portfolio of recognised brands across several categories, with leading positions in US sun care and global wet shaving 1.
    • Broad international footprint and diversified sales channels including e-commerce 1.
    • Proceeds from the Feminine Care sale reduced debt and increased financial flexibility 23.

    Weaknesses

    • Net sales and margins declined in fiscal 2025 and adjusted earnings fell significantly 1.
    • High dependence on a few large retailers gives them negotiating power over prices 1.
    • Restructuring costs and supply problems weighed on recent quarterly results 23.

    Opportunities

    • Growth in men's grooming and premium brands such as Jack Black and Billie could support expansion 1.
    • If operational and manufacturing efficiencies materialise they could improve margins in coming periods 3.
    • A narrower portfolio could allow more targeted investment in priority brands 2.

    Threats

    • Strong competition from large groups and private label may limit pricing and shelf space 1.
    • Tariffs and changes in trade policy could raise costs and reduce demand 1.
    • Tighter product and chemical regulation in the EU and US could add compliance costs 1.

    Risks

    • Margin pressurehigh

      Rising costs of raw materials, energy and tariffs could reduce margins if they cannot be passed on to customers 13.

    • Customer concentrationhigh

      A dominant customer could impose tougher trade terms, affecting margins and distribution 1.

    • Restructuring executionmedium

      Delays in consolidating production could affect product availability and short-term costs 23.

    • Regulation and litigationmedium

      Growing requirements on ingredients, packaging and environment could generate costs and product liability claims 1.

    • Seasonality and weatherlow

      Sun care sales depend on season and weather, making quarterly results volatile 1.

    Investment thesis

    What would need to be true (bull case)

    • If the organic recovery in North America holds, the company could reach its fiscal 2026 outlook 3.
    • The Feminine Care sale could let the company focus on brands with the strongest growth potential 2.
    • Leading positions in US sun care and wet shaving give a solid base of recurring revenue 1.

    What would break the thesis

    • If cost and tariff pressures persist, adjusted margins could stay below historical levels 3.
    • Organic growth has remained modest and sales declined in fiscal 2025 1.
    • High leverage and restructuring costs could limit financial flexibility in the short term 23.

    What to watch

    • Fourth-quarter results and delivery against the adjusted EPS and adjusted EBITDA outlookQ4 2026
    • Organic sales trend in North America and wet shave market share2027
    • Completion of Wet Shave manufacturing consolidation and remaining restructuring costsnext 10-K
    • Adjusted net debt leverage and use of Feminine Care sale proceedsQ1 2027

    Products, market & competition

    AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

    The business

    Edgewell Personal Care Company, incorporated in Missouri in 1999 and listed on the NYSE as EPC, runs three segments: Wet Shave, Sun and Skin Care and Feminine Care, with operations in about 20 countries and products sold in more than 50 countries 1. It grew through acquisitions of brands such as Schick, Banana Boat, Hawaiian Tropic, Playtex, Bulldog, Jack Black, Cremo and Billie 1. In November 2025 the board approved selling the Feminine Care segment for 340.0 million USD 1, and the deal closed in February 2026 and is presented as discontinued operations 2. Current results therefore cover continuing operations only 23.

    The company sells mainly through a direct sales force supplemented by distributors, and runs its own e-commerce sites including DTC sites for Bulldog, Jack Black and Billie 1. Walmart accounted for about 17.4% of net sales in fiscal 2025, showing a high customer concentration 1.

    In the third quarter of fiscal 2026 organic net sales returned to growth, up 1.1% 3, and adjusted EPS was 0.72 USD 3. The fiscal 2026 outlook was narrowed, with adjusted EPS now expected between 1.80 and 2.00 USD 3.

    Segments

    Wet Shave

    The segment includes the Schick, Wilkinson Sword, Edge, Skintimate and Billie brands, and the company considers itself the number two global player in wet shaving 1. In the third quarter of fiscal 2026 organic sales fell slightly on temporary supply constraints in private label, and segment profit declined sharply 3.

    Sun and Skin Care

    The segment covers Banana Boat, Hawaiian Tropic, Bulldog, Jack Black, Cremo and Wet Ones, and the company says its sun care brands hold a leading US market share 1. In the third quarter of fiscal 2026 the segment grew organically, mainly from North American sun care and grooming 3.

    Market context

    Personal care categories are mature and highly competitive, with large manufacturers competing for consumer acceptance and limited retail shelf space 1. Sun care sales are highly seasonal, peaking from late winter to mid-summer in the US 1. The company expects the global men's grooming market to keep growing 1.

    Retailer power and private label brands, usually sold at lower prices, shape pricing and shelf access 1. Cost pressures including tariffs weigh on margins, and the company reported core inflation and net tariffs as headwinds in the third quarter of fiscal 2026 3.

    Trends

    • Refocusing after the Feminine Care salemixed

      Selling the Feminine Care segment could turn the company into a more focused personal care brand owner, and the proceeds reduced borrowings under the revolving credit facility 23.

    • Return to growth in North Americatailwind

      Organic sales in North America grew in the third quarter of fiscal 2026, supported by volumes in sun care, skin care and grooming 3. If this continues it could support results in the second half of the year 3.

    • Cost and tariff pressureheadwind

      Raw material inflation, tariffs and trade policy changes reduced adjusted gross margin in recent quarters 13. If these pressures persist they could limit the company's ability to offset cost increases through pricing 1.

    • Operational restructuringmixed

      Consolidating Mexico operations and Wet Shave manufacturing generated significant restructuring costs 13. If the promised efficiencies materialise they could support margins over the medium term, though short-term costs remain high 3.

    Competitive position

    In wet shaving the main global rival is The Procter & Gamble Company through its Gillette brand, with The Bic Group and direct-to-consumer newcomers also competing 1. In sun and skin care competition comes from large companies such as Kenvue, Bayer, L'Oréal, The Estee Lauder Companies and Unilever 1.

    The company says it keeps its position through recognised brands, formulation and manufacturing efficiency, but it risks losing share to larger rivals with more resources and to private label 1. Bigger competitors can offer aggressive discounts and preferred in-store placement 1.

    • The Procter & Gamble CompanyPG

      Global leader in wet shaving through the Gillette brand and also a rival in feminine care 1.

    • KenvueKVUE

      Rival in sun care, skin care and men's grooming 1.

    • The Bic Group

      Rival in shaving that is expanding beyond its disposable strength 1.

    • UnileverUL

      Rival in skin care and men's grooming with considerable resources 1.

    News & filings

    In the press

    The latest news item in our archive is from 15 Sept 2026; the newest SEC filing is from 23 Sept 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

    SEC filings

    • Current report23 Sept 2026
      Departure or appointment of officers · Financial statements and exhibits
    • Quarterly report05 Aug 2026
    • Current report05 Aug 2026
      Results of operations · Financial statements and exhibits
    • Current report26 May 2026
      Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
    • Quarterly report06 May 2026
    • Current report06 May 2026
      Results of operations · Financial statements and exhibits
    • Quarterly report09 Feb 2026
    • Current report09 Feb 2026
      Results of operations · Departure or appointment of officers · Shareholder vote · Regulation FD disclosure · Financial statements and exhibits
    • Current report06 Feb 2026
      Acquisition or disposition of assets · Regulation FD disclosure · Financial statements and exhibits
    • Proxy statement22 Dec 2025

    Sources

    1. [1] Form 10-K, fiscal year ended 2025-09-30 · SEC / Edgewell Personal Care Company · 18 Nov 2025
    2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Edgewell Personal Care Company · 05 Aug 2026
    3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Edgewell Personal Care Company · 05 Aug 2026

    Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.