What is Enerpac Tool Group Corp worth?
With the base-case assumptions below, a discounted cash flow model on Enerpac Tool Group Corp's reported free cash flow gives $40.52 per share. The share price was $39.76 on November 10, 2026, 2% 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 | -0.5% | 10.0% | $25.01 | -37% |
| Base | 4.5% | 9.0% | $40.52 | +2% |
| Bull | 9.5% | 8.0% | $70.72 | +78% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $51.56 | $54.92 | $59.02 | $64.14 | $70.73 |
| 8.0% | $43.33 | $45.51 | $48.08 | $51.16 | $54.93 |
| 9.0% | $37.31 | $38.80 | $40.52 | $42.52 | $44.88 |
| 10.0% | $32.72 | $33.78 | $34.98 | $36.35 | $37.93 |
| 11.0% | $29.11 | $29.88 | $30.75 | $31.72 | $32.83 |
Where the presets come from
Base: years 1 to 5 grow at Enerpac Tool Group Corp's revenue growth rate over the last 5 fiscal years (4.3% 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