As of 2025-01-22, the Intrinsic Value of Ennis Inc (EBF) is
31.26 USD. This EBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.70 USD, the upside of Ennis Inc is
51.00%.
The range of the Intrinsic Value is 24.52 - 44.41 USD
31.26 USD
Intrinsic Value
EBF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.52 - 44.41 |
31.26 |
51.0% |
| DCF (Growth 10y) |
26.52 - 46.71 |
33.39 |
61.3% |
| DCF (EBITDA 5y) |
16.73 - 21.49 |
19.36 |
-6.5% |
| DCF (EBITDA 10y) |
20.30 - 26.26 |
23.36 |
12.9% |
| Fair Value |
12.36 - 12.36 |
12.36 |
-40.31% |
| P/E |
17.81 - 23.22 |
20.06 |
-3.1% |
| EV/EBITDA |
17.12 - 22.58 |
20.76 |
0.3% |
| EPV |
30.40 - 43.13 |
36.77 |
77.6% |
| DDM - Stable |
11.19 - 31.36 |
21.28 |
2.8% |
| DDM - Multi |
19.68 - 36.61 |
25.06 |
21.0% |
EBF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
538.20 |
| Beta |
0.69 |
| Outstanding shares (mil) |
26.00 |
| Enterprise Value (mil) |
482.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.25% |
| Cost of Debt |
5.00% |
| WACC |
5.94% |