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

$43.27

Today's Fair Value

$67.61 +56.25%

Margin of Safety

+36.00%

Projected Value (5Y)

$108.89 +151.65%

Dividends Paid (5Y)

$0.21

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.56% | CAGR (5y): 20.37%

Diluted Shares Growth Rate

Regression: -1.22% | CAGR (5y): -2.88%

Dividend Growth Rate

Defaulting to baseline growth (2.5%).

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.43x)

Discount Rate