image
Industrials - Industrial - Pollution & Treatment Controls - NASDAQ - US
$ 14.46
0.347 %
$ 795 M
Market Cap
36.15
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ERII stock under the worst case scenario is HIDDEN Compared to the current market price of 14.5 USD, Energy Recovery, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ERII stock under the base case scenario is HIDDEN Compared to the current market price of 14.5 USD, Energy Recovery, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ERII stock under the best case scenario is HIDDEN Compared to the current market price of 14.5 USD, Energy Recovery, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ERII

image
$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
144 M REVENUE
12.44%
67.4 M OPERATING INCOME
254.02%
23 M NET INCOME
7.19%
20.5 M OPERATING CASH FLOW
-21.23%
-15.7 M INVESTING CASH FLOW
18.10%
-43.3 M FINANCING CASH FLOW
-902.88%
67.1 M REVENUE
73.84%
25.6 M OPERATING INCOME
262.97%
23.5 M NET INCOME
176.75%
8.96 M OPERATING CASH FLOW
398.20%
6.52 M INVESTING CASH FLOW
-69.91%
-49.1 M FINANCING CASH FLOW
-1143.23%
Balance Sheet Energy Recovery, Inc.
image
Current Assets 174 M
Cash & Short-Term Investments 78 M
Receivables 64.1 M
Other Current Assets 31.6 M
Non-Current Assets 69.1 M
Long-Term Investments 21.8 M
PP&E 25.1 M
Other Non-Current Assets 22.2 M
32.13 %26.39 %13.00 %8.99 %10.35 %9.14 %Total Assets$242.8m
Current Liabilities 23.4 M
Accounts Payable 3.11 M
Short-Term Debt 2.02 M
Other Current Liabilities 18.3 M
Non-Current Liabilities 9.35 M
Long-Term Debt 9.3 M
Other Non-Current Liabilities 57 K
9.48 %6.16 %55.82 %28.36 %Total Liabilities$32.8m
EFFICIENCY
Earnings Waterfall Energy Recovery, Inc.
image
Revenue 144 M
Cost Of Revenue 47.4 M
Gross Profit 96.9 M
Operating Expenses 29.5 M
Operating Income 67.4 M
Other Expenses 44.4 M
Net Income 23 M
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00144m(47m)97m(29m)67m(44m)23mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
67.16% GROSS MARGIN
67.16%
46.73% OPERATING MARGIN
46.73%
15.97% NET MARGIN
15.97%
10.98% ROE
10.98%
9.49% ROA
9.49%
27.29% ROIC
27.29%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Energy Recovery, Inc.
image
70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 23 M
Depreciation & Amortization 5.82 M
Capital Expenditures -1.3 M
Stock-Based Compensation 10.3 M
Change in Working Capital -18.7 M
Others -4.77 M
Free Cash Flow 19.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Energy Recovery, Inc.
image
Wall Street analysts predict an average 1-year price target for ERII of $22 , with forecasts ranging from a low of $22 to a high of $22 .
ERII Lowest Price Target Wall Street Target
22 USD 52.14%
ERII Average Price Target Wall Street Target
22 USD 52.14%
ERII Highest Price Target Wall Street Target
22 USD 52.14%
Price
Max Price Target
Min Price Target
Average Price Target
22222121202019191818171716161515141413131212May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Energy Recovery, Inc.
image
Sold
0-3 MONTHS
1.18 M USD 2
3-6 MONTHS
1.24 M USD 4
6-9 MONTHS
124 K USD 3
9-12 MONTHS
1.1 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
48 K USD 1
6-9 MONTHS
141 K USD 1
9-12 MONTHS
7. News
Energy Recovery Ventilator Market Size Worth $8.12 Billion, Globally, by 2031 Growing at 8.14% CAGR | Exclusive Report by The Insight Partners Energy Recovery Ventilator Market research includes key company profiles like Daikin Industries Ltd; Greenheck Fan Corp; Munters Group AB; Nortek Air Solutions, LLC; Fujitsu General Ltd.; LG Electronics Inc.; Johnson Controls International Plc; Carrier Global Corp; and Panasonic Holdings Corp. Energy Recovery Ventilator Market research includes key company profiles like Daikin Industries Ltd; Greenheck Fan Corp; Munters Group AB; Nortek Air Solutions, LLC; Fujitsu General Ltd.; LG Electronics Inc.; Johnson Controls International Plc; Carrier Global Corp; and Panasonic Holdings Corp. globenewswire.com - 2 weeks ago
Wall Street Analysts See a 25.69% Upside in Energy Recovery (ERII): Can the Stock Really Move This High? The average of price targets set by Wall Street analysts indicates a potential upside of 25.7% in Energy Recovery (ERII). While the effectiveness of this highly sought-after metric is questionable, the positive trend in earnings estimate revisions might translate into an upside in the stock. zacks.com - 1 month ago
Zacks Industry Outlook Donaldson, Austry Outlook Donaldson, tmus Filtration Technologies, CECO Environmental and Energy Recovery Donaldson, Austry Outlook Donaldson, tmus Filtration Technologies, CECO Environmental and Energy Recovery have been highlighted in this Industry Outlook article. zacks.com - 1 month ago
Wall Street Analysts Think Energy Recovery (ERII) Could Surge 35.58%: Read This Before Placing a Bet The average of price targets set by Wall Street analysts indicates a potential upside of 35.6% in Energy Recovery (ERII). While the effectiveness of this highly sought-after metric is questionable, the positive trend in earnings estimate revisions might translate into an upside in the stock. zacks.com - 1 month ago
4 Top Stocks to Pick From a Promising Pollution Control Industry The Zacks Pollution Control industry has been benefiting from the healthy demand for products, driven by global initiatives to tackle greenhouse gas emissions. DCI, ATMU, CECO and ERII are some notable stocks in the industry. zacks.com - 1 month ago
Energy Recovery Growth Pipeline Advances Slowly, Warrants A Small Position Energy Recovery, Inc. presents an attractive opportunity for a small initial position based on adjusted earnings yield versus growth perspectives and execution risk. ERII met full-year guidance with strong Q4 2024 results, crucial for generating yearly profits, because of the lumpy nature of desalination projects. The company projects moderate growth until 2027, with significant acceleration expected thereafter, driven by desalination, wastewater, and CO2 refrigeration segments. seekingalpha.com - 1 month ago
Energy Recovery, Inc. (ERII) Q4 2024 Earnings Call Transcript Energy Recovery, Inc. (NASDAQ:ERII ) Q4 2024 Earnings Call February 26, 2025 5:00 PM ET Company Participants David Moon - President and Chief Executive Officer Mike Mancini - Chief Financial Officer Conference Call Participants Jeffrey Campbell - Seaport Research Partners Ryan Pfingst - B. Riley Securities Operator Good day, ladies and gentlemen and welcome to Energy Recovery's Fourth Quarter and Full Year 2024 Earnings Call. seekingalpha.com - 1 month ago
Energy Recovery (ERII) Q4 Earnings Surpass Estimates Energy Recovery (ERII) came out with quarterly earnings of $0.50 per share, beating the Zacks Consensus Estimate of $0.42 per share. This compares to earnings of $0.39 per share a year ago. zacks.com - 1 month ago
Energy Recovery Reports its Fourth Quarter 2024 Financial Results SAN LEANDRO, Calif.--(BUSINESS WIRE)--Energy Recovery, Inc. (Nasdaq:ERII) (“Energy Recovery” or the “Company”) today announced its financial results for the fourth quarter and year ended December 31, 2024. Fourth Quarter Highlights Revenue of $67.1 million, an increase of 17% as compared to Q4'2023 and resulting in full-year revenue at the midpoint of guidance. Gross margin of 70.2%, an increase of 110 bps, as compared to Q4'2023, due primarily to benefits from our manufacturing transformation. businesswire.com - 1 month ago
Energy Recovery Announces New Share Repurchase Program SAN LEANDRO, Calif.--(BUSINESS WIRE)--Energy Recovery, Inc. (Nasdaq: ERII) today announced its Board of Directors approved a share repurchase program to purchase up to $30 million of the company's outstanding common stock over the next 12 months, beginning in February 2025. The new program is in addition to a $50 million share repurchase program announced in November and completed in Q4 2024. Under the previous program, the company repurchased 3.2 million shares for an average price of $15.39 p. businesswire.com - 1 month ago
Energy Recovery Appoints New CTO and VP, Wastewater SAN LEANDRO, Calif.--(BUSINESS WIRE)--Energy Recovery, Inc. (Nasdaq: ERII) today announced the appointment of a new Chief Technology Officer and Vice President, Wastewater. Ram Ramanan will become CTO on March 3 following a handover from Farshad Ghasripoor, whose retirement comes after 12 years with the company. Energy Recovery also promoted David Kim-Hak to Vice President, Wastewater, a new role created to capitalize on growth opportunities in municipal and industrial wastewater treatment. “We. businesswire.com - 1 month ago
Zacks Industry Outlook Donaldson, Environmental, Energy Recovery and Fuel Tech Donaldson, Environmental, Energy Recovery and Fuel Tech have been highlighted in this Industry Outlook article. zacks.com - 2 months ago
8. Profile Summary

Energy Recovery, Inc. ERII

image
COUNTRY US
INDUSTRY Industrial - Pollution & Treatment Controls
MARKET CAP $ 795 M
Dividend Yield 0.00%
Description Energy Recovery, Inc., together with its subsidiaries, designs, manufactures, and sells various solutions for the seawater reverse osmosis desalination and industrial wastewater treatment industries worldwide. The company operates through Water and Emerging Technologies segments. It offers a suite of products, including energy recovery devices, and high-pressure feed and recirculation pumps; hydraulic turbochargers and boosters; and spare parts, as well as repair, field, and commissioning services. The company also offers a solution to reduce energy consumption in natural gas processing and in refrigeration systems that use carbon dioxide. It provides its products under the ERI, Ultra PX, PX, Pressure Exchanger, PX Pressure Exchanger, PX PowerTrain, VorTeq, IsoBoost, AT, and AquaBold names to large engineering, procurement, and construction firms; end-users and industry consultants; original equipment manufacturers; and aftermarket customers. The company was incorporated in 1992 and is headquartered in San Leandro, California.
Contact 1717 Doolittle Drive, San Leandro, CA, 94577 https://www.energyrecovery.com
IPO Date July 2, 2008
Employees 254
Officers Mr. Michael Mancini Chief Financial Officer Mr. Rodney Clemente Senior Vice President of Water Mr. Matt Hostetler Chief Human Resources Officer Mr. David W. Moon President, Chief Executive Officer & Director Mr. Brandon Young Interim Chief Accounting Officer Mr. Ram Ramanan Chief Technology Officer Ms. Kelley Vendeland Vice President of Marketing & Sustainability Mr. William W. Yeung J.D. Chief Legal Officer & Secretary to the Board Dr. Farshad Ghasripoor Executive Advisor Mr. Remick Hernandez Portillo Vice President of Operations