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 $25,863.46 per share. The share price was $20.33 on September 25, 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% | $14,481.62 | +71,133% |
| Base | 13.0% | 9.0% | $25,863.46 | +127,118% |
| Bull | 18.0% | 8.0% | $47,072.94 | +231,444% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $34,392.46 | $37,040.61 | $40,277.24 | $44,323.03 | $49,524.76 |
| 8.0% | $27,993.94 | $29,711.26 | $31,740.82 | $34,176.29 | $37,152.98 |
| 9.0% | $23,334.47 | $24,508.64 | $25,863.46 | $27,444.07 | $29,312.07 |
| 10.0% | $19,798.03 | $20,633.03 | $21,579.36 | $22,660.89 | $23,908.80 |
| 11.0% | $17,028.16 | $17,640.31 | $18,324.48 | $19,094.17 | $19,966.48 |
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