DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Enerpac Tool Group Corp. (EPAC)

Industrials | Industrial - Machinery

Today's Price

$35.29

Today's Fair Value

$96.06 +172.2%

Margin of Safety

+63.26%

Projected Value (5Y)

$154.71 +338.4%

Dividends Paid (5Y)

$0.21

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.47% | CAGR (5y): 41.92%

Diluted Shares Growth Rate

Regression: -0.99% | CAGR (5y): -2%

Dividend Growth Rate

Defaulting to baseline growth (2.5%).

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.72x)

Discount Rate