What is Evi Industries, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Evi Industries, Inc.'s reported free cash flow gives $23,473.29 per share. The share price was $22.64 on November 10, 2026, 100% 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 | 8.0% | 10.0% | $12,091.45 | +53,319% |
| Base | 13.0% | 9.0% | $23,473.29 | +103,604% |
| Bull | 18.0% | 8.0% | $44,682.78 | +197,306% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $32,002.29 | $34,650.45 | $37,887.08 | $41,932.87 | $47,134.59 |
| 8.0% | $25,603.78 | $27,321.10 | $29,350.66 | $31,786.13 | $34,762.82 |
| 9.0% | $20,944.31 | $22,118.48 | $23,473.29 | $25,053.91 | $26,921.91 |
| 10.0% | $17,407.87 | $18,242.87 | $19,189.20 | $20,270.73 | $21,518.64 |
| 11.0% | $14,638.00 | $15,250.15 | $15,934.32 | $16,704.00 | $17,576.31 |
Where the presets come from
Base: years 1 to 5 grow at Evi Industries, Inc.'s revenue growth rate over the last 5 fiscal years (13.0% 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