What is Enovis CORP worth?
With the base-case assumptions below, a discounted cash flow model on Enovis CORP's reported free cash flow gives -$10.29 per share. The share price was $27.69 on November 10, 2026, 369% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | -$14.81 | -154% |
| Base | 15.0% | 9.0% | -$10.29 | -137% |
| Bull | 20.0% | 8.0% | -$1.86 | -107% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$6.86 | -$5.80 | -$4.49 | -$2.86 | -$0.76 |
| 8.0% | -$9.44 | -$8.74 | -$7.93 | -$6.94 | -$5.74 |
| 9.0% | -$11.31 | -$10.84 | -$10.29 | -$9.65 | -$8.90 |
| 10.0% | -$12.73 | -$12.39 | -$12.01 | -$11.57 | -$11.07 |
| 11.0% | -$13.84 | -$13.59 | -$13.32 | -$13.01 | -$12.65 |
Where the presets come from
Base: years 1 to 5 grow at Enovis CORP's revenue growth rate over the last 5 fiscal years (14.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions