As of 2024-07-27, the Intrinsic Value of Energy Recovery Inc (ERII) is
12.24 USD. This ERII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.91 USD, the upside of Energy Recovery Inc is
%.
The range of the Intrinsic Value is 8.51 - 24.83 USD
12.24 USD
Intrinsic Value
ERII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.51 - 24.83 |
12.24 |
-17.9% |
| DCF (Growth 10y) |
16.50 - 50.37 |
24.27 |
62.8% |
| DCF (EBITDA 5y) |
12.55 - 18.11 |
14.61 |
-2.0% |
| DCF (EBITDA 10y) |
17.47 - 26.23 |
20.78 |
39.4% |
| Fair Value |
7.06 - 7.06 |
7.06 |
-52.67% |
| P/E |
6.65 - 10.87 |
8.99 |
-39.7% |
| EV/EBITDA |
5.58 - 11.24 |
8.02 |
-46.2% |
| EPV |
4.64 - 5.69 |
5.16 |
-65.4% |
| DDM - Stable |
2.39 - 8.18 |
5.28 |
-64.6% |
| DDM - Multi |
6.74 - 18.86 |
10.04 |
-32.7% |
ERII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
854.79 |
| Beta |
2.07 |
| Outstanding shares (mil) |
57.33 |
| Enterprise Value (mil) |
784.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.87% |
| Cost of Debt |
5.00% |
| WACC |
7.74% |