image
Industrials - Manufacturing - Tools & Accessories - NASDAQ - US
$ 23.7
0.765 %
$ 146 M
Market Cap
11.29
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one EML stock under the worst case scenario is HIDDEN Compared to the current market price of 23.7 USD, The Eastern Company is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one EML stock under the base case scenario is HIDDEN Compared to the current market price of 23.7 USD, The Eastern Company is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one EML stock under the best case scenario is HIDDEN Compared to the current market price of 23.7 USD, The Eastern Company is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart EML

image
$29.0$29.0$28.0$28.0$27.0$27.0$26.0$26.0$25.0$25.0$24.0$24.0$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.0$19.0$19.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
273 M REVENUE
5.37%
20.1 M OPERATING INCOME
18.29%
13.2 M NET INCOME
53.94%
20.6 M OPERATING CASH FLOW
-22.40%
-8.47 M INVESTING CASH FLOW
-56.00%
-4.82 M FINANCING CASH FLOW
78.94%
63.3 M REVENUE
-5.05%
3.23 M OPERATING INCOME
7.86%
1.91 M NET INCOME
23.83%
-1.46 M OPERATING CASH FLOW
-12.37%
-1.57 M INVESTING CASH FLOW
-1325.21%
-2.96 M FINANCING CASH FLOW
31.35%
Balance Sheet The Eastern Company
image
Current Assets 116 M
Cash & Short-Term Investments 16.1 M
Receivables 35.8 M
Other Current Assets 63.8 M
Non-Current Assets 127 M
Long-Term Investments 0
PP&E 41.7 M
Other Non-Current Assets 85 M
6.63 %14.77 %26.31 %17.20 %35.08 %Total Assets$242.3m
Current Liabilities 44.8 M
Accounts Payable 19.7 M
Short-Term Debt 3.83 M
Other Current Liabilities 21.3 M
Non-Current Liabilities 76.9 M
Long-Term Debt 52.8 M
Other Non-Current Liabilities 24.1 M
16.15 %3.15 %17.52 %43.41 %19.77 %Total Liabilities$121.6m
EFFICIENCY
Earnings Waterfall The Eastern Company
image
Revenue 273 M
Cost Of Revenue 205 M
Gross Profit 67.3 M
Operating Expenses 47.1 M
Operating Income 20.1 M
Other Expenses 6.93 M
Net Income 13.2 M
300m300m250m250m200m200m150m150m100m100m50m50m00273m(205m)67m(47m)20m(7m)13mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
24.66% GROSS MARGIN
24.66%
7.39% OPERATING MARGIN
7.39%
-3.13% NET MARGIN
-3.13%
-0.00% ROE
-0.00%
-3.62% ROA
-3.62%
7.74% ROIC
7.74%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis The Eastern Company
image
25m25m20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 13.2 M
Depreciation & Amortization 5.89 M
Capital Expenditures -9.71 M
Stock-Based Compensation 1.49 M
Change in Working Capital 7.82 M
Others 2.2
Free Cash Flow 10.8 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets The Eastern Company
image
EML has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.42% DIVIDEND YIELD
0.11 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.500.500.450.450.400.400.350.350.300.300.250.250.200.200.150.150.100.100.050.050.000.000.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.110.120.110.110.110.110.110.110.110.110.110.110.450.110.440.110.440.110.440.110.440.110.440.110.440.110.440.110.440.110.440.222015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership The Eastern Company
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
240 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
132 K USD 2
6-9 MONTHS
344 USD 1
9-12 MONTHS
7. News
Eastern Bankshares, Inc. Announces Second Quarter 2025 Earnings Release Date, Conference Call and Webcast BOSTON--(BUSINESS WIRE)--Eastern Bankshares, Inc. Announces Second Quarter 2025 Earnings Release Date, Conference Call and Webcast. businesswire.com - 1 week ago
Goldshore Intersects 42.7m of 1.09 g/t Au at the Eastern QES Zone of the Moss Deposit Vancouver, British Columbia--(Newsfile Corp. - July 3, 2025) - Goldshore Resources Inc. (TSXV: GSHR) (OTCQB: GSHRF) (FSE: 8X00) ("Goldshore" or the "Company") is pleased to announce its latest assay results from its completed 20,000-meter drill program and the final results from the QES Up zone targeting the near surface extension of the most northern QES shears at the Moss Gold Project in Northwest Ontario, Canada (the "Moss Gold Project"). The drilling targeted the eastern side of the QES zone to confirm thickening of mineralization and its orientation. newsfilecorp.com - 1 week ago
Sinclair to Report Second Quarter 2025 Results on August 6, 2025 at 4:00 P.M. (Eastern Time) BALTIMORE--(BUSINESS WIRE)--Sinclair, Inc. (Nasdaq: SBGI) will report its second quarter 2025 earnings results at 4:00 p.m. ET on Wednesday, August 6, 2025, followed by a conference call to discuss the results at 4:30 p.m. ET. The call will be webcast live and can be accessed at www.sbgi.net under the subtitle "Investor Relations/Events and Presentations." The dial-in number for the earnings call is 888-506-0062, with entry code 357349. If you plan to participate on the conference call, please. businesswire.com - 2 weeks ago
Dexcom Schedules Second Quarter 2025 Earnings Release and Conference Call for July 30, 2025 at 4:30 p.m. Eastern Time. SAN DIEGO--(BUSINESS WIRE)--DexCom, Inc. (NASDAQ:DXCM) today announced that it plans to release its second quarter 2025 financial results after market close on Wednesday, July 30, 2025. Management will hold a conference call to review the company's second quarter 2025 performance starting at 4:30 p.m. (Eastern Time) on the same day. The conference call will be concurrently webcast. The link to the webcast will be available on the Dexcom investor relations website at investors.dexcom.com and wil. businesswire.com - 2 weeks ago
The Central and Eastern Europe Fund, Inc., Announces Results of the Fund's Annual Meeting of Stockholders and Extension of Minimum Period for Partial Advisory Fee Waiver NEW YORK--(BUSINESS WIRE)--The Central and Eastern Europe Fund, Inc. (NYSE: CEE) (the “Fund”) announced today the results of its Annual Meeting of Stockholders held on June 30, 2025. The Class I Director nominated by the Board of Directors, Ms. Hepsen Uzcan, was elected to serve a term of three years and until her successor is elected and qualifies. Stockholders also ratified the appointment of Ernst & Young LLP as the independent auditors for the Fund for its 2025 fiscal year. In addition,. businesswire.com - 2 weeks ago
Aetherium Acquisition Corp. Announces Additional Change of Special Meeting Date GREENWICH, Conn., June 26, 2025 (GLOBE NEWSWIRE) -- Aetherium Acquisition (the “SPAC” or the “Company”), a publicly-traded special purpose acquisition company, today announced that its Special Meeting (“Meeting”), previously scheduled at 8:30 a.m. Eastern Time on June 27, 2025, has been postponed to 8:30 a.m. Eastern Time on July 7, 2025, and the redemption right deadline has been postponed to 5:00 p.m. Eastern Time on July 2, 2025. globenewswire.com - 2 weeks ago
Joseph Rodolfy Joins Eastern Bank As Senior Vice President, Commercial Real Estate Relationship Manager BOSTON--(BUSINESS WIRE)--Eastern Bank is pleased to welcome Joseph Rodolfy as a Senior Vice President, Commercial Real Estate Relationship Manager. Mr. Rodolfy brings over 13 years of banking experience with a focus on commercial real estate and credit analysis. “Joseph Rodolfy's lending background and formal training in credit analysis align strongly to our focus on delivering comprehensive commercial banking services rooted in personalized relationships, and we are excited to welcome him to E. businesswire.com - 3 weeks ago
Primary Hydrogen Corp Engages Eastern Geo Services To Advance Newfoundland And Labrador Projects CALGARY, AB / ACCESS Newswire / June 18, 2025 / Primary Hydrogen Corp. (TSXV:HDRO)(FRA:83W0(OTCQB:HNATF) ("Primary" or the "Company") is pleased to announce the engagement of Eastern Geo Services Inc. (EGS) to support the Company's upcoming Newfoundland and Labrador exploration programs. The Company is fully funded for its 2025 natural hydrogen exploration program across Canada. accessnewswire.com - 3 weeks ago
Aetherium Acquisition Corp. Announces Change of Special Meeting Date GREENWICH, Conn., June 13, 2025 (GLOBE NEWSWIRE) -- Aetherium Acquisition (the “SPAC” or the “Company”), a publicly-traded special purpose acquisition company, today announced that its Special Meeting (“Meeting”), previously scheduled at 8:30 a.m. Eastern Time on June 13, 2025, has been postponed to 8:30 a.m. Eastern Time on June 27, 2025, and the redemption right deadline has been postponed to 5:00 p.m. Eastern Time on June 25, 2025. globenewswire.com - 1 month ago
Shuttle Pharma Announces Reverse Stock Split will Become Effective on June 16, 2025, at 12:01 a.m., Eastern Time GAITHERSBURG, Md., June 12, 2025 (GLOBE NEWSWIRE) -- Shuttle Pharmaceuticals Holdings, Inc. (Nasdaq: SHPH) (“Shuttle Pharma” or the “Company”), a discovery and development stage specialty pharmaceutical company focused on improving outcomes for cancer patients treated with radiation therapy (RT) announces that the reverse stock split will become effective on June 16, 2025, at 12:01 a.m. globenewswire.com - 1 month ago
Omdia: Eastern European Media Market Reaches $20.1 Billion with Significant Digital Growth Potential LONDON--(BUSINESS WIRE)-- #cinema--The Eastern European media and entertainment market is projected to reach $20.1 billion in 2025, growing at an impressive 7% rate outpacing global industry averages, according to the latest industry analysis presented by Omdia's Maria Rua Aguete at NEM Dubrovnik. Traditional television continues to dominate the region's media landscape with $9.1 billion in revenue, but the most significant growth opportunities lie in digital transformation, particularly in streaming vid. businesswire.com - 1 month ago
Apex Critical Metals Advances Exploration Programs for New Projects in Eastern Canada VANCOUVER, BC / ACCESS Newswire / June 9, 2025 / Apex Critical Metals Corp. (CSE:APXC)(OTCQB:APXCF)(FWB:KL9) ("Apex" or the "Company") is pleased to announce that the 2025 field exploration programs at the newly acquired Bianco and Lac Le Moyne Projects will commence in June. Apex has engaged Dahrouge Geological Consulting Ltd. accessnewswire.com - 1 month ago
8. Profile Summary

The Eastern Company EML

image
COUNTRY US
INDUSTRY Manufacturing - Tools & Accessories
MARKET CAP $ 146 M
Dividend Yield 0.42%
Description 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.
Contact 112 Bridge Street, Shelton, CT, 06770 https://www.easterncompany.com
IPO Date March 17, 1980
Employees 1246
Officers Mr. Zachary Gorny President of Eberhard Manufacturing Mr. Ernie Hawkins Executive Officer Mr. Ryan A. Schroeder President, Chief Executive Officer & Director Mr. Nicholas Vlahos Vice President & Chief Financial Officer Mr. Dan W. McGrew President & Chief Executive Officer of Velvac Holdings, Inc. Ms. Marianne Barr Treasurer & Secretary Mr. Emilio Ruffolo President of Big 3 Precision Products