image
Industrials - Manufacturing - Tools & Accessories - NASDAQ - US
$ 23.11
-1.32 %
$ 142 M
Market Cap
11.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one EML stock under the worst case scenario is HIDDEN Compared to the current market price of 23.1 USD, The Eastern Company is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one EML stock under the base case scenario is HIDDEN Compared to the current market price of 23.1 USD, The Eastern Company is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one EML stock under the best case scenario is HIDDEN Compared to the current market price of 23.1 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$19.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
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 4
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
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 - 1 week 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 - 1 week 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 - 2 weeks 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 - 2 weeks 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 - 2 weeks 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 - 2 weeks ago
Electric Metals Announces Termination of Agreement With Terrella Capital TORONTO, ON / ACCESS Newswire / June 6, 2025 / Electric Metals (USA) Limited ("EML" or the "Company") (TSXV:EML)(OTCQB:EMUSF) announces that the Company and Terrella Capital Ltd. ("Terrella") have mutually agreed to terminate their business consulting services agreement, originally announced on April 15, 2025. accessnewswire.com - 3 weeks ago
Karl-Henry Francois Joins Eastern Bank As Senior Vice President, Commercial Banking Relationship Manager BOSTON--(BUSINESS WIRE)--Eastern Bank is pleased to welcome Karl-Henry Francois as a Senior Vice President, Commercial Banking Relationship Manager. Mr. Francois brings more than 20 years of banking experience, including 18 years of experience providing a comprehensive range of lending solutions for middle market commercial businesses. “Karl-Henry Francois brings a strong background in serving the credit, refinancing and overall lending and financing needs of middle market companies, and we are. businesswire.com - 3 weeks ago
Standard Uranium Announces Intent to Complete NI 43-101 Technical Report on the Corvo Uranium Project, Eastern Athabasca Basin Vancouver, British Columbia--(Newsfile Corp. - June 5, 2025) - Standard Uranium Ltd. (TSXV: STND) (OTCQB: STTDF) (FSE: 9SU0) ("Standard Uranium" or the "Company") is pleased to announce that it has contracted Axiom Exploration Group Ltd. newsfilecorp.com - 3 weeks ago
Eastern Bank Announces Tobin Scientific As A Commercial Banking Customer BOSTON--(BUSINESS WIRE)--Eastern Bank is pleased to announce Tobin Scientific, a leading provider of ambient and cold GMP storage, biorepository services and specialized logistics for the life sciences industry, as a new commercial banking customer. Eastern Bank is providing Tobin Scientific with a full-service banking relationship that includes financing as well as deposit and treasury services. Founded in 1960 and headquartered in Beverly, MA, Tobin Scientific is a family-owned business dedic. businesswire.com - 3 weeks ago
Astria Therapeutics to Present at Upcoming Eastern Allergy Conference BOSTON--(BUSINESS WIRE)--Astria Therapeutics, Inc. (Nasdaq:ATXS), a biopharmaceutical company focused on developing life-changing therapies for allergic and immunologic diseases, today announced that it will present at the Eastern Allergy Conference (EAC) in Palm Beach, Florida on May 30, 2025. Raffi Tachdjian, M.D., Associate Clinical Professor of Medicine and Pediatrics in the Division of Allergy and Clinical Immunology at the David Geffen School of Medicine at the University of California, L. businesswire.com - 1 month ago
JPMorganChase Announces Conference Calls to Review First-Quarter, Second-Quarter, Third-Quarter and Fourth-Quarter 2026 Earnings NEW YORK--(BUSINESS WIRE)--JPMorgan Chase & Co. (NYSE: JPM) (“JPMorganChase” or the “Firm”) plans to host conference calls to review financial results on the following dates: First-quarter 2026 – Tuesday, April 14, 2026 at 8:30 a.m. (Eastern) Second-quarter 2026 – Tuesday, July 14, 2026 at 8:30 a.m. (Eastern) Third-quarter 2026 – Tuesday, October 13, 2026 at 8:30 a.m. (Eastern) Fourth-quarter 2026 – Thursday, January 14, 2027 at 8:30 a.m. (Eastern) The financial results are scheduled to be. businesswire.com - 1 month ago
8. Profile Summary

The Eastern Company EML

image
COUNTRY US
INDUSTRY Manufacturing - Tools & Accessories
MARKET CAP $ 142 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