DCF Calculator

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

Energy Recovery, Inc. (ERII)

Industrials | Industrial - Pollution & Treatment Controls

Today's Price

$6.96

Today's Fair Value

$9.42 +35.34%

Margin of Safety

+26.11%

Projected Value (5Y)

$15.17 +117.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 40.14% | CAGR (5y): -4.73%

Diluted Shares Growth Rate

Regression: 0.54% | CAGR (5y): -0.89%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 50.57x)

Discount Rate