As of 2024-12-15, the Intrinsic Value of ESCO Technologies Inc (ESE) is
137.21 USD. This ESE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 140.07 USD, the upside of ESCO Technologies Inc is
-2.00%.
The range of the Intrinsic Value is 101.66 - 214.92 USD
137.21 USD
Intrinsic Value
ESE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.66 - 214.92 |
137.21 |
-2.0% |
| DCF (Growth 10y) |
155.24 - 321.00 |
207.60 |
48.2% |
| DCF (EBITDA 5y) |
154.28 - 191.84 |
171.80 |
22.7% |
| DCF (EBITDA 10y) |
203.11 - 269.40 |
233.36 |
66.6% |
| Fair Value |
30.61 - 30.61 |
30.61 |
-78.15% |
| P/E |
131.85 - 152.49 |
140.39 |
0.2% |
| EV/EBITDA |
89.00 - 135.61 |
111.46 |
-20.4% |
| EPV |
46.36 - 60.02 |
53.19 |
-62.0% |
| DDM - Stable |
34.22 - 95.36 |
64.79 |
-53.7% |
| DDM - Multi |
91.99 - 200.99 |
126.42 |
-9.7% |
ESE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,612.41 |
| Beta |
1.01 |
| Outstanding shares (mil) |
25.79 |
| Enterprise Value (mil) |
3,668.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.41% |
| Cost of Debt |
5.00% |
| WACC |
9.23% |