TGM's two-stage DCF values Enerpac Tool Group Corp. (EPAC) between $18.64 and $34.68 depending on assumptions, with a base case of $25.04. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use)), fading to 2.5% long-run; the discount rate (8.4%) reflects its beta.
What would today's price require?
$34.67 is justified only if free cash flow grows about +12.7% a year (fading to 2.5% long-run) at a 8.4% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 2.1%/yr | 9.4% | $18.64 |
| Base case | 5.1%/yr | 8.4% | $25.04 |
| Optimistic | 8.1%/yr | 7.4% | $34.68 |
| Third-party model estimate (FMP) | independent reference · retrieved Jul 26, 2026 · assumptions not provided | $76.34 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$34.67
Market-Implied Growth
+12.7%/yr
vs +5.1% 5Y actual
Model Scenario Range
$18.64 – $34.68
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for EPAC (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $69.1M · 0.05B shares · net debt $48.0M
Estimated Fair Value
$25.04
-27.8% vs $34.67
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.1%/yr FCF growth and 10-year horizon fixed. Green = above today's $34.67; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.4% | $31.51 | $34.63 | $38.55 | $43.62 | $50.44 |
| 7.4% | $25.92 | $27.96 | $30.41 | $33.42 | $37.20 |
| 8.4% | $21.95 | $23.38 | $25.04 | $27.01 | $29.37 |
| 9.4% | $18.99 | $20.03 | $21.22 | $22.60 | $24.20 |
| 10.4% | $16.70 | $17.49 | $18.38 | $19.38 | $20.53 |
