The Eastern Company

The Eastern Company

EMLยทNASDAQ

$21.34

+0.047%
IndustrialsManufacturing - Tools & Accessories

The Eastern Company designs, manufactures, and sells engineered solutions to industrial markets in the United States and internationally. It offers turnkey returnable packaging solutions that are used in the assembly process of vehicles, aircraft, and durable goods, as well as in the production process of plastic packaging products, packaged consumer goods, and pharmaceuticals; designs and manufactures blow mold tools and injection blow mold tooling products, and 2-step stretch blow molds and related components; and supplies blow molds and change parts to the food, beverage, healthcare, and chemical industry. It also offers rotary latches, compression latches, draw latches, hinges, camlocks, key switches, padlocks, and handles, as well as development and program management services for custom electromechanical and mechanical systems; designs and manufactures proprietary vision technology for original equipment manufacturers (OEMs) and aftermarket applications; and provides aftermarket components to the heavy-duty truck market. The Eastern Company was founded in 1858 and is based in Naugatuck, Connecticut.

At a Glance

Live Snapshot
Market Cap$128.70M
EPS0.8400
P/E Ratio25.40
Earnings Date08/11/2026
The Eastern Company

The Eastern Company Fair Value Envelope

EML ยท NASDAQ

Our analysis suggests that EML has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.34, this represents a potential HIDDEN relative to our calculated worth for The Eastern Company.

Intrinsic Value
Current Price: $21.34

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$7.0M
+ Cash & Equivalents$7.4M
Firm Value$14.4M
- Debt$53.9M
Equity Value-$39.4M
/ Shares Outstanding6,098,163B
DCF Value-$6
OVERVALUED BY 130%

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
$4.4M
$2.2M
$1.1M
$554.1K
$277.0K
$138.5K
$69.3K
$34.6K
$17.3K
$8.7K
Maintenance CapEx
-$397.0K
-$198.5K
-$99.2K
-$49.6K
-$24.8K
-$12.4K
-$6.2K
-$3.1K
-$1.6K
-$775
Owner Earnings
$4.0M
$2.0M
$1.0M
$504.5K
$252.2K
$126.1K
$63.1K
$31.5K
$15.8K
$7.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.7M
$1.7M
$800.9K
$370.8K
$171.7K
$79.5K
$36.8K
$17.0K
$7.9K
$3.7K
Terminal Value represents 0.9% of Enterprise Value