As of 2025-11-07, the Intrinsic Value of EVI Industries Inc (EVI) is 31.91 USD. This EVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.31 USD, the upside of EVI Industries Inc is 12.70%.
The range of the Intrinsic Value is 19.15 - 80.27 USD
Based on its market price of 28.31 USD and our intrinsic valuation, EVI Industries Inc (EVI) is undervalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.15 - 80.27 | 31.91 | 12.7% |
| DCF (Growth 10y) | 33.76 - 133.71 | 54.74 | 93.4% |
| DCF (EBITDA 5y) | 22.30 - 49.15 | 26.92 | -4.9% |
| DCF (EBITDA 10y) | 34.24 - 76.19 | 42.94 | 51.7% |
| Fair Value | 14.69 - 14.69 | 14.69 | -48.11% |
| P/E | 7.67 - 13.53 | 11.00 | -61.1% |
| EV/EBITDA | 6.77 - 22.98 | 12.64 | -55.3% |
| EPV | 6.63 - 12.14 | 9.39 | -66.8% |
| DDM - Stable | 5.15 - 21.78 | 13.46 | -52.4% |
| DDM - Multi | 26.29 - 84.51 | 39.89 | 40.9% |
| Market Cap (mil) | 361.24 |
| Beta | 0.98 |
| Outstanding shares (mil) | 12.76 |
| Enterprise Value (mil) | 405.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.71% |
| Cost of Debt | 7.58% |
| WACC | 8.25% |