Enerpac Tool Group Corp.

Enerpac Tool Group Corp.

EPACยทNYSE

$33.16

+0.27%
IndustrialsIndustrial - Machinery

Enerpac Tool Group Corp. manufactures and sells a range of industrial products and solutions in the United States, the United Kingdom, Germany, Australia, Canada, China, Saudi Arabia, Brazil, and internationally. It operates in two segments, Industrial Tools & Services (IT&S) and Other. The IT&S segment designs, manufactures, and distributes branded hydraulic and mechanical tools; and provides services and tool rentals to the infrastructure, industrial maintenance, repair and operations, oil and gas, mining, renewable energy, and construction markets. It also offers branded tools and engineered heavy lifting technology solutions, and hydraulic torque wrenches; maintenance and manpower services; high-force hydraulic and mechanical tools, including cylinders, pumps, valves, and specialty tools; and bolt tensioners and other miscellaneous products. This segment markets its branded tools and services primarily under the Enerpac, Hydratight, Larzep, and Simplex brands. The Other segment designs and manufactures synthetic ropes and biomedical textiles. The company was formerly known as Actuant Corporation and changed its name to Enerpac Tool Group Corp. in January 2020. Enerpac Tool Group Corp. was incorporated in 1910 and is headquartered in Menomonee Falls, Wisconsin.

At a Glance

Live Snapshot
Market Cap$1.75B
EPS1.7200
P/E Ratio24.67
Earnings Date06/25/2026
Enerpac Tool Group Corp.

Enerpac Tool Group Corp. Fair Value Envelope

EPAC ยท NYSE

Our analysis suggests that EPAC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $33.16, this represents a potential HIDDEN relative to our calculated worth for Enerpac Tool Group Corp..

Intrinsic Value
Current Price: $33.16

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$16.8B
+ Cash & Equivalents$151.6M
Firm Value$17.0B
- Debt$227.7M
Equity Value$16.7B
/ Shares Outstanding54,047,573B
DCF Value$310
UNDERVALUED BY 834%

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
$146.4M
$192.5M
$253.2M
$333.0M
$437.9M
$576.0M
$757.5M
$996.3M
$1.3B
$1.7B
Maintenance CapEx
-$5.1M
-$6.7M
-$8.8M
-$11.6M
-$15.2M
-$20.0M
-$26.3M
-$34.6M
-$45.5M
-$59.9M
Owner Earnings
$141.3M
$185.8M
$244.4M
$321.4M
$422.7M
$556.0M
$731.2M
$961.7M
$1.3B
$1.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$130.8M
$159.3M
$194.0M
$236.2M
$287.7M
$350.4M
$426.7M
$519.6M
$632.7M
$770.5M
Terminal Value represents 77.9% of Enterprise Value