As of 2024-12-11, the Intrinsic Value of Ennis Inc (EBF) is
30.55 USD. This EBF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.42 USD, the upside of Ennis Inc is
42.60%.
The range of the Intrinsic Value is 25.07 - 40.31 USD
30.55 USD
Intrinsic Value
EBF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.07 - 40.31 |
30.55 |
42.6% |
| DCF (Growth 10y) |
26.78 - 42.07 |
32.31 |
50.8% |
| DCF (EBITDA 5y) |
19.70 - 25.43 |
22.34 |
4.3% |
| DCF (EBITDA 10y) |
22.97 - 29.83 |
26.06 |
21.6% |
| Fair Value |
12.27 - 12.27 |
12.27 |
-42.73% |
| P/E |
19.47 - 26.30 |
22.46 |
4.9% |
| EV/EBITDA |
13.28 - 26.41 |
19.52 |
-8.9% |
| EPV |
32.03 - 43.90 |
37.96 |
77.2% |
| DDM - Stable |
10.54 - 26.86 |
18.70 |
-12.7% |
| DDM - Multi |
13.81 - 26.89 |
18.19 |
-15.1% |
EBF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
556.92 |
| Beta |
0.65 |
| Outstanding shares (mil) |
26.00 |
| Enterprise Value (mil) |
456.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.39% |
| Cost of Debt |
5.00% |
| WACC |
6.00% |