As of 2024-12-11, the Intrinsic Value of EVI Industries Inc (EVI) is
4.47 USD. This EVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.02 USD, the upside of EVI Industries Inc is
-76.50%.
The range of the Intrinsic Value is 3.25 - 6.63 USD
EVI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.25 - 6.63 |
4.47 |
-76.5% |
| DCF (Growth 10y) |
5.24 - 10.40 |
7.11 |
-62.6% |
| DCF (EBITDA 5y) |
6.22 - 9.97 |
7.76 |
-59.2% |
| DCF (EBITDA 10y) |
6.72 - 11.30 |
8.58 |
-54.9% |
| Fair Value |
14.90 - 14.90 |
14.90 |
-21.64% |
| P/E |
3.85 - 5.46 |
4.60 |
-75.8% |
| EV/EBITDA |
8.41 - 12.27 |
9.70 |
-49.0% |
| EPV |
6.40 - 9.68 |
8.04 |
-57.7% |
| DDM - Stable |
4.57 - 10.35 |
7.46 |
-60.8% |
| DDM - Multi |
4.66 - 8.61 |
6.09 |
-68.0% |
EVI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
242.31 |
| Beta |
1.33 |
| Outstanding shares (mil) |
12.74 |
| Enterprise Value (mil) |
257.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.16% |
| Cost of Debt |
5.39% |
| WACC |
7.93% |