ERII
Energy Recovery Inc
Price:  
12.53 
USD
Volume:  
168,255.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ERII Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Energy Recovery Inc (ERII) is 12.85 USD. This ERII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.53 USD, the upside of Energy Recovery Inc is %.

The range of the Intrinsic Value is 9.05 - 24.87 USD

12.53 USD
Stock Price
12.85 USD
Intrinsic Value
Intrinsic Value Details

ERII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.05 - 24.87 12.85 2.6%
DCF (Growth 10y) 17.75 - 50.46 25.65 104.7%
DCF (EBITDA 5y) 11.76 - 16.68 13.07 4.3%
DCF (EBITDA 10y) 16.82 - 24.41 19.06 52.1%
Fair Value 7.06 - 7.06 7.06 -43.68%
P/E 5.15 - 8.26 6.73 -46.2%
EV/EBITDA 5.16 - 10.31 7.18 -42.7%
EPV 4.80 - 5.69 5.24 -58.2%
DDM - Stable 2.59 - 8.19 5.39 -57.0%
DDM - Multi 7.41 - 18.89 10.73 -14.4%

ERII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 718.34
Beta 2.12
Outstanding shares (mil) 57.33
Enterprise Value (mil) 647.56
Market risk premium 4.60%
Cost of Equity 10.48%
Cost of Debt 5.00%
WACC 7.55%