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 $138.41 per share. The share price was $274.88 on November 10, 2026, 99% 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% | $78.60 | -71% |
| Base | 7.5% | 9.0% | $138.41 | -50% |
| Bull | 12.5% | 8.0% | $257.65 | -6% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $182.86 | $196.47 | $213.10 | $233.89 | $260.62 |
| 8.0% | $149.66 | $158.49 | $168.91 | $181.43 | $196.73 |
| 9.0% | $125.42 | $131.45 | $138.41 | $146.53 | $156.13 |
| 10.0% | $106.95 | $111.25 | $116.11 | $121.67 | $128.08 |
| 11.0% | $92.45 | $95.59 | $99.11 | $103.06 | $107.55 |
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