As of 2025-06-06, the Intrinsic Value of Energy Services Of America Corp (ESOA) is 20.64 USD. This ESOA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.03 USD, the upside of Energy Services Of America Corp is 87.10%.
The range of the Intrinsic Value is 16.28 - 27.91 USD
Based on its market price of 11.03 USD and our intrinsic valuation, Energy Services Of America Corp (ESOA) is undervalued by 87.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.28 - 27.91 | 20.64 | 87.1% |
| DCF (Growth 10y) | 23.93 - 40.61 | 30.19 | 173.7% |
| DCF (EBITDA 5y) | 12.36 - 24.77 | 15.66 | 42.0% |
| DCF (EBITDA 10y) | 19.17 - 35.45 | 23.77 | 115.5% |
| Fair Value | 27.25 - 27.25 | 27.25 | 147.08% |
| P/E | 10.53 - 16.23 | 12.19 | 10.5% |
| EV/EBITDA | 2.11 - 13.17 | 8.05 | -27.1% |
| EPV | 3.21 - 5.26 | 4.24 | -61.6% |
| DDM - Stable | 8.08 - 17.18 | 12.63 | 14.5% |
| DDM - Multi | 15.62 - 26.73 | 19.80 | 79.5% |
| Market Cap (mil) | 184.42 |
| Beta | 1.17 |
| Outstanding shares (mil) | 16.72 |
| Enterprise Value (mil) | 225.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.58% |
| Cost of Debt | 4.65% |
| WACC | 7.70% |