Is EL or EPC more undervalued in 2026?

CirclFi compares Estee Lauder Companies, Inc. (T (EL) and Edgewell Personal Care Company (EPC) using 13 institutional-grade valuation models. EL has a Quality of Company score of 7.2/10 while EPC scores 7.5/10.

Which is a better buy — EL or EPC?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do EL and EPC valuations compare?

EL at $88.95 and EPC at $17.52 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

EL vs EPC Valuation Comparison 2026 — Intrinsic Value Analysis

EL

Perfumes, Cosmetics & Other Toilet Preparations

Estee Lauder Companies, Inc. (T

Quality

7.2

out of 10

Value Trap

—

Price

$88.95

Last close

Models

13/13

Active

EPC

Perfumes, Cosmetics & Other Toilet Preparations

Edgewell Personal Care Company

Quality

7.5

out of 10

Value Trap

LOW

Price

$17.52

Last close

Models

11/13

Active

Model-by-Model Comparison

Model	Type	EL Fair Value	EL Upside	EPC Fair Value	EPC Upside
Bayesian DCF	Intrinsic	$39.86	-55.2%	—	—
Earnings Power Value	Intrinsic	$10.28	-88.4%	$12.48	-28.7%
EROIC Spread	Intrinsic	$10.57	-88.1%	$31.36	+79.0%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for EL vs EPC — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

EL vs EPC — Which Stock Is More Undervalued?

EPC scores higher with a 7.5/10 quality rating vs EL's 7.2/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Estee Lauder Companies, Inc. (T (EL) and Edgewell Personal Care Company (EPC) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

EL currently trades at $88.95 with a QOC of 7.2/10, while EPC trades at $17.52 with a QOC of 7.5/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).