/
DCF Valuation
Base-case fair value
$70.00
Intrinsic $93.33 · 25% MOS
Current price: $59.39
Base-case summary
Our base-case DCF for Espey Mfg & Electronics Corp (ESP) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 51.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $4M in trailing free cash flow, this produces an intrinsic value of $93.33 per share. A 25% safety margin gives a fair value of $70.00, suggesting the stock is currently 18% undervalued against the $59.39 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
$4M
Cash & equivalents
$47M
Total debt
$0
Shares outstanding
3M