/
DCF Valuation
Base-case fair value
$149.56
Intrinsic $199.42 · 25% MOS
Current price: $363.62
Base-case summary
Our base-case DCF for Enpro Inc. (NPO) projects 10 years of free cash flow growth at 9.7% for years 1–5 and 4.9% for years 6–10, anchored to 9.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $174M in trailing free cash flow, this produces an intrinsic value of $199.42 per share. A 25% safety margin gives a fair value of $149.56, suggesting the stock is currently 59% overvalued against the $363.62 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
$174M
Cash & equivalents
$79M
Total debt
$618M
Shares outstanding
21M