As of 2025-06-22, the Intrinsic Value of Enerpac Tool Group Corp (EPAC) is 51.54 USD. This EPAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.22 USD, the upside of Enerpac Tool Group Corp is 22.10%.
The range of the Intrinsic Value is 38.42 - 79.92 USD
Based on its market price of 42.22 USD and our intrinsic valuation, Enerpac Tool Group Corp (EPAC) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.42 - 79.92 | 51.54 | 22.1% |
| DCF (Growth 10y) | 49.85 - 99.19 | 65.58 | 55.3% |
| DCF (EBITDA 5y) | 36.57 - 45.08 | 41.62 | -1.4% |
| DCF (EBITDA 10y) | 47.69 - 61.57 | 55.10 | 30.5% |
| Fair Value | 42.91 - 42.91 | 42.91 | 1.63% |
| P/E | 41.30 - 50.39 | 45.75 | 8.4% |
| EV/EBITDA | 23.86 - 36.10 | 30.57 | -27.6% |
| EPV | 14.67 - 19.59 | 17.13 | -59.4% |
| DDM - Stable | 13.83 - 37.48 | 25.65 | -39.2% |
| DDM - Multi | 26.31 - 55.92 | 35.84 | -15.1% |
| Market Cap (mil) | 2,283.26 |
| Beta | 1.09 |
| Outstanding shares (mil) | 54.08 |
| Enterprise Value (mil) | 2,355.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.41% |
| Cost of Debt | 4.28% |
| WACC | 8.95% |