Espey Mfg. & Electronics Corp.

Espey Mfg. & Electronics Corp.

ESPยทAMEX

$55.75

-4.3%
IndustrialsElectrical Equipment & Parts

Espey Mfg. & Electronics Corp., a power electronics design and original equipment manufacturing company, designs, manufactures, and tests electronic equipment primarily for use in military and industrial applications in the United States and internationally. The company's principal products include power supplies, power converters, filters, power transformers, magnetic components, power distribution equipment, UPS systems, antennas, and high-power radar systems for use in AC and DC locomotives, shipboard power, shipboard radar, airborne power, ground-based radar, and ground mobile power applications. It also provides various services comprising design and development to specification, build to print, design services, design studies, environmental testing services, metal fabrication, painting services, and development of automatic testing equipment. In addition, the company produces individual components, such as inductors, printed circuit boards, wires, and tests items. It serves industrial manufacturers and defense companies, the government of the United States, foreign governments, and foreign electronic equipment companies through its direct sales organization and outside sales representatives. The company was incorporated in 1928 and is based in Saratoga Springs, New York.

At a Glance

Live Snapshot
Market Cap$167.02M
EPS3.1400
P/E Ratio17.75
Earnings Date09/17/2026
Espey Mfg. & Electronics Corp.

Espey Mfg. & Electronics Corp. Fair Value Envelope

ESP ยท AMEX

Our analysis suggests that ESP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $55.75, this represents a potential HIDDEN relative to our calculated worth for Espey Mfg. & Electronics Corp..

Intrinsic Value
Current Price: $55.75

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$182.9B
+ Cash & Equivalents$18.9M
Firm Value$182.9B
- Debt$0
Equity Value$182.9B
/ Shares Outstanding2,935,090B
DCF Value$62.3K
UNDERVALUED BY 111699%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$42.0M
$84.0M
$167.9M
$335.9M
$671.7M
$1.3B
$2.7B
$5.4B
$10.7B
$21.5B
Maintenance CapEx
-$1.7M
-$3.5M
-$7.0M
-$14.0M
-$27.9M
-$55.9M
-$111.8M
-$223.5M
-$447.0M
-$894.0M
Owner Earnings
$40.2M
$80.5M
$160.9M
$321.9M
$643.8M
$1.3B
$2.6B
$5.2B
$10.3B
$20.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$37.3M
$69.0M
$127.8M
$236.6M
$438.1M
$811.4M
$1.5B
$2.8B
$5.2B
$9.5B
Terminal Value represents 88.7% of Enterprise Value