What is Enpro Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Enpro Inc.'s reported free cash flow gives $135.52 per share. The share price was $311.43 on September 25, 2026, 130% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 2.5% | 10.0% | $75.72 | -76% |
| Base | 7.5% | 9.0% | $135.52 | -56% |
| Bull | 12.5% | 8.0% | $254.77 | -18% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $179.97 | $193.58 | $210.21 | $231.00 | $257.73 |
| 8.0% | $146.77 | $155.60 | $166.03 | $178.54 | $193.84 |
| 9.0% | $122.53 | $128.56 | $135.52 | $143.65 | $153.24 |
| 10.0% | $104.07 | $108.36 | $113.22 | $118.78 | $125.19 |
| 11.0% | $89.56 | $92.71 | $96.22 | $100.18 | $104.66 |
Where the presets come from
Base: years 1 to 5 grow at Enpro Inc.'s revenue growth rate over the last 5 fiscal years (7.4% 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