As of 2025-04-26, the Intrinsic Value of ESCO Technologies Inc (ESE) is 133.07 USD. This ESE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.86 USD, the upside of ESCO Technologies Inc is -15.70%.
The range of the Intrinsic Value is 98.81 - 207.17 USD
Based on its market price of 157.86 USD and our intrinsic valuation, ESCO Technologies Inc (ESE) is overvalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.81 - 207.17 | 133.07 | -15.7% |
| DCF (Growth 10y) | 138.20 - 279.42 | 183.20 | 16.1% |
| DCF (EBITDA 5y) | 125.59 - 167.65 | 145.00 | -8.1% |
| DCF (EBITDA 10y) | 157.53 - 219.89 | 185.57 | 17.6% |
| Fair Value | 33.08 - 33.08 | 33.08 | -79.05% |
| P/E | 106.36 - 145.15 | 126.35 | -20.0% |
| EV/EBITDA | 74.65 - 119.88 | 93.65 | -40.7% |
| EPV | 42.47 - 54.87 | 48.67 | -69.2% |
| DDM - Stable | 35.15 - 96.42 | 65.78 | -58.3% |
| DDM - Multi | 85.64 - 183.75 | 116.96 | -25.9% |
| Market Cap (mil) | 4,074.37 |
| Beta | 0.95 |
| Outstanding shares (mil) | 25.81 |
| Enterprise Value (mil) | 4,132.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.24% |
| Cost of Debt | 4.71% |
| WACC | 10.02% |