As of 2024-12-15, the Intrinsic Value of Enerpac Tool Group Corp (EPAC) is
59.53 USD. This EPAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.84 USD, the upside of Enerpac Tool Group Corp is
21.90%.
The range of the Intrinsic Value is 43.12 - 99.64 USD
59.53 USD
Intrinsic Value
EPAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.12 - 99.64 |
59.53 |
21.9% |
| DCF (Growth 10y) |
52.73 - 115.50 |
71.12 |
45.6% |
| DCF (EBITDA 5y) |
41.55 - 53.96 |
47.00 |
-3.8% |
| DCF (EBITDA 10y) |
50.69 - 68.02 |
58.25 |
19.3% |
| Fair Value |
39.56 - 39.56 |
39.56 |
-19.00% |
| P/E |
47.33 - 61.08 |
53.91 |
10.4% |
| EV/EBITDA |
28.50 - 46.33 |
38.49 |
-21.2% |
| EPV |
15.40 - 19.93 |
17.67 |
-63.8% |
| DDM - Stable |
14.45 - 43.69 |
29.07 |
-40.5% |
| DDM - Multi |
28.97 - 69.06 |
40.93 |
-16.2% |
EPAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,646.64 |
| Beta |
1.09 |
| Outstanding shares (mil) |
54.19 |
| Enterprise Value (mil) |
2,674.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.46% |
| Cost of Debt |
4.28% |
| WACC |
9.06% |