/
DCF Valuation
Base-case fair value
$19.51
Intrinsic $26.01 · 25% MOS
Current price: $14.93
Base-case summary
Our base-case DCF for Energy Services of America CORP (ESOA) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 34.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $10M in trailing free cash flow, this produces an intrinsic value of $26.01 per share. A 25% safety margin gives a fair value of $19.51, suggesting the stock is currently 31% undervalued against the $14.93 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$10M
Cash & equivalents
$10M
Total debt
$38M
Shares outstanding
18M