As of 2024-12-12, the Intrinsic Value of EnerSys (ENS) is
127.16 USD. This ENS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.43 USD, the upside of EnerSys is
33.30%.
The range of the Intrinsic Value is 99.14 - 173.58 USD
127.16 USD
Intrinsic Value
ENS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.14 - 173.58 |
127.16 |
33.3% |
| DCF (Growth 10y) |
124.77 - 212.47 |
157.93 |
65.5% |
| DCF (EBITDA 5y) |
130.66 - 229.60 |
173.68 |
82.0% |
| DCF (EBITDA 10y) |
151.22 - 266.22 |
199.58 |
109.1% |
| Fair Value |
95.60 - 95.60 |
95.60 |
0.18% |
| P/E |
128.94 - 162.82 |
152.82 |
60.1% |
| EV/EBITDA |
83.45 - 176.33 |
127.96 |
34.1% |
| EPV |
148.15 - 214.02 |
181.09 |
89.8% |
| DDM - Stable |
45.30 - 96.13 |
70.72 |
-25.9% |
| DDM - Multi |
78.15 - 133.57 |
99.00 |
3.7% |
ENS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,800.02 |
| Beta |
0.65 |
| Outstanding shares (mil) |
39.82 |
| Enterprise Value (mil) |
4,624.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.02% |
| Cost of Debt |
4.39% |
| WACC |
8.89% |