As of 2025-05-15, the Intrinsic Value of Energy Services Of America Corp (ESOA) is 17.40 USD. This ESOA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.53 USD, the upside of Energy Services Of America Corp is 104%.

The range of the Intrinsic Value is 13.3 - 24.9 USD.

Is ESOA undervalued or overvalued?

Based on its market price of 8.53 USD and our intrinsic valuation, Energy Services Of America Corp (ESOA) is undervalued by 104%.

8.53 USD

Stock Price

17.40 USD

Intrinsic Value

Intrinsic Value Details

ESOA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	13.3 - 24.9	17.40	104.0%
DCF (Growth Exit 10Y)	14.86 - 26.95	19.15	124.6%
DCF (EBITDA Exit 5Y)	8.32 - 13.03	9.22	8.1%
DCF (EBITDA Exit 10Y)	11.12 - 16.75	12.56	47.2%
Peter Lynch Fair Value	35.67 - 35.67	35.67	318.23%
P/E Multiples	10.61 - 18.39	14.29	67.5%
EV/EBITDA Multiples	2.54 - 22.36	7.94	-6.9%
Earnings Power Value	2.82 - 4.99	3.90	-54.3%
Dividend Discount Model - Stable	8.85 - 20.82	14.84	73.9%
Dividend Discount Model - Multi Stages	9.68 - 18.69	12.85	50.6%

ESOA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Fiserv Inc	105.26 - 285.8	159.76	-15.9%
Natural Gas Services Group Inc	19.07 - 99.39	36.93	47.1%
Ranger Energy Services Inc	13.19 - 32.14	18.34	51.7%
Smart Sand Inc	4.43 - 11.97	6.44	223.7%
NCS Multistage Holdings Inc	38.27 - 54.37	44.53	43.4%
Cwc Energy Services Corp	0.37 - 0.37	0.37	133.1%
Essential Energy Services Ltd	0.19 - 0.54	0.31	-23.6%

ESOA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	172
Beta	1.68
Outstanding shares (mil)	20
Enterprise Value (mil)	211

Market risk premium	5.1%
Cost of Equity	8.25%
Cost of Debt	4.5%
WACC	7.4%