As of 2025-09-03, the Intrinsic Value of Energy Services Of America Corp (ESOA) is 22.52 USD. This ESOA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.91 USD, the upside of Energy Services Of America Corp is 127.20%.
The range of the Intrinsic Value is 16.50 - 34.67 USD
Based on its market price of 9.91 USD and our intrinsic valuation, Energy Services Of America Corp (ESOA) is undervalued by 127.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.50 - 34.67 | 22.52 | 127.2% |
| DCF (Growth 10y) | 20.68 - 42.54 | 27.94 | 182.0% |
| DCF (EBITDA 5y) | 13.68 - 24.18 | 17.34 | 75.0% |
| DCF (EBITDA 10y) | 17.83 - 30.96 | 22.50 | 127.1% |
| Fair Value | 4.20 - 4.20 | 4.20 | -57.62% |
| P/E | 1.99 - 22.36 | 11.30 | 14.0% |
| EV/EBITDA | 2.25 - 19.93 | 9.18 | -7.4% |
| EPV | 3.19 - 6.47 | 4.83 | -51.2% |
| DDM - Stable | 1.33 - 3.34 | 2.34 | -76.4% |
| DDM - Multi | 15.61 - 30.59 | 20.68 | 108.6% |
| Market Cap (mil) | 165.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 16.65 |
| Enterprise Value (mil) | 208.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.68% |
| Cost of Debt | 5.85% |
| WACC | 7.10% |