DCF Tool


Enerpac Tool Group Corp – Industrial Valve Manufacturing
enerpac tool group corp. manufactures and sells a range of industrial products and solutions worldwide. it operates in two segments, industrial tools & services (it&s) and other. the it&s segment designs, manufactures, and distributes branded hydraulic and mechanical tools; and provides services and tool rentals to the industrial, maintenance, infrastructure, oil and gas, energy, and other markets. it also offers branded tools and engineered heavy lifting technology solutions, and hydraulic torque wrenches; energy maintenance and manpower services; high-force hydraulic and mechanical tools, including cylinders, pumps, valves, and specialty tools; and bolt tensioners and other miscellaneous products. this segment markets its branded tools and services primarily under the enerpac, hydratight, larzep, and simplex brands. the other segment designs and manufactures synthetic ropes and biomedical assemblies. the company was formerly known as actuant corporation and changed its name to enerpa
Analysis Results
Intrinsic Value $8.13
Latest Price $33.75
Relative Value 315% overvalued
Thoughts on this result? Let us know.
Cash Flow (Millions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of -12.9%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.9%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of -12.9%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2024 46.6 43.2
2025 40.6 34.9
2026 35.4 28.1
2027 30.8 22.7
2028 26.8 18.3
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 462 million. This corresponds to a present value of 293 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 147 million. Adding in the terminal value gives a total present value of 440 million.

There are presently 54.1 million outstanding shares, so the intrinsic value per share is 8.13.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 355,640,000
Current Cash 154,415,000
Current Liabilities 148,120,000
Current Debt 3,750,000
Non-Cash Working Capital (NCWC) 56,855,000
Change in NCWC -15,638,000
EBIT 84,863,000
Tax Provision 15,249,000
Depreciation and Amortization 16,313,000
Capital Expenditure -9,400,000
Unlevered Free Cash Flow 57,355,511
Current Assets 342,380,000
Current Cash 120,699,000
Current Liabilities 153,188,000
Current Debt 4,000,000
Non-Cash Working Capital (NCWC) 72,493,000
Change in NCWC -9,826,000
EBIT 41,208,000
Tax Provision 4,401,000
Depreciation and Amortization 19,600,000
Capital Expenditure -8,417,000
Unlevered Free Cash Flow 35,005,963
Current Assets 357,435,000
Current Cash 140,352,000
Current Liabilities 134,764,000
Current Debt 0
Non-Cash Working Capital (NCWC) 82,319,000
Change in NCWC -1,121,000
EBIT 59,703,000
Tax Provision 3,763,000
Depreciation and Amortization 21,611,000
Capital Expenditure -12,019,000
Unlevered Free Cash Flow 63,065,133
Current Assets 341,132,000
Current Cash 152,170,000
Current Liabilities 105,522,000
Current Debt 0
Non-Cash Working Capital (NCWC) 83,440,000
Change in NCWC -142,833,000
EBIT 28,357,000
Tax Provision 2,292,000
Depreciation and Amortization 20,720,000
Capital Expenditure -12,053,000
Unlevered Free Cash Flow -114,089,576
Current Assets 730,325,000
Current Cash 211,151,000
Current Liabilities 300,401,000
Current Debt 7,500,000
Non-Cash Working Capital (NCWC) 226,273,000
Change in NCWC 116,824,000
EBIT 74,499,000
Tax Provision 10,657,000
Depreciation and Amortization 20,217,000
Capital Expenditure -14,923,000
Unlevered Free Cash Flow 154,214,957
Current Assets 660,900,000
Current Cash 250,490,000
Current Liabilities 330,961,000
Current Debt 30,000,000
Non-Cash Working Capital (NCWC) 109,449,000
Change in NCWC 41,028,000
EBIT 103,251,000
Tax Provision 8,976,000
Depreciation and Amortization 40,707,000
Capital Expenditure -20,870,000
Unlevered Free Cash Flow 164,116,000
Current Assets 646,926,000
Current Cash 229,571,000
Current Liabilities 378,934,000
Current Debt 30,000,000
Non-Cash Working Capital (NCWC) 68,421,000
Change in NCWC -71,465,000
EBIT 81,755,000
Tax Provision -16,478,000
Depreciation and Amortization 43,110,000
Capital Expenditure -28,195,000
Unlevered Free Cash Flow 25,205,000
Current Assets 542,652,000
Current Cash 179,604,000
Current Liabilities 241,912,000
Current Debt 18,750,000
Non-Cash Working Capital (NCWC) 139,886,000
Change in NCWC -20,570,000
EBIT 105,957,000
Tax Provision -25,170,000
Depreciation and Amortization 47,777,000
Capital Expenditure -20,209,000
Unlevered Free Cash Flow 112,955,000
Current Assets 560,389,000
Current Cash 168,846,000
Current Liabilities 235,056,000
Current Debt 3,969,000
Non-Cash Working Capital (NCWC) 160,456,000
Change in NCWC 21,099,000
EBIT 137,907,000
Tax Provision 5,519,000
Depreciation and Amortization 53,239,000
Capital Expenditure -22,516,000
Unlevered Free Cash Flow 159,753,468
Current Assets 542,990,000
Current Cash 109,012,000
Current Liabilities 299,121,000
Current Debt 4,500,000
Non-Cash Working Capital (NCWC) 139,357,000
Change in NCWC -220,055,000
EBIT 189,613,000
Tax Provision 32,573,000
Depreciation and Amortization 60,635,000
Capital Expenditure -41,857,000
Unlevered Free Cash Flow -47,154,468
Current Assets 785,240,000
Current Cash 103,986,000
Current Liabilities 321,842,000
Current Debt 0
Non-Cash Working Capital (NCWC) 359,412,000
Change in NCWC 177,821,000
EBIT 190,145,000
Tax Provision 15,372,000
Depreciation and Amortization 53,902,000
Capital Expenditure -23,668,000
Unlevered Free Cash Flow 380,262,430
Current Assets 561,281,000
Current Cash 68,184,000
Current Liabilities 319,006,000
Current Debt 7,500,000
Non-Cash Working Capital (NCWC) 181,591,000
Change in NCWC 6,941,000
EBIT 235,222,000
Tax Provision 33,024,000
Depreciation and Amortization 54,263,000
Capital Expenditure -22,740,000
Unlevered Free Cash Flow 209,121,848

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.