Everpure, Inc. (P) DCF Valuation
TGM's two-stage DCF values Everpure, Inc. (P) between $30.48 and $47.68 depending on assumptions, with a base case of $37.77. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (11.2%) reflects its beta.
What would today's price require?
$72.36 is justified only if free cash flow grows about +35.4% a year (fading to 2.5% long-run) at a 11.2% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 13.8%/yr | 12.2% | $30.48 |
| Base case | 16.8%/yr | 11.2% | $37.77 |
| Optimistic | 19.8%/yr | 10.2% | $47.68 |
| Analyst DCF (FMP) | independent reference — different model | $17.19 | |
Current Price
$72.36
Market-Implied Growth
+35.4%/yr
vs +15.8% 5Y actual
Model Scenario Range
$30.48 – $47.68
model output — not a price target
P DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for P (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 $568.0M · 0.33B shares · net cash $854.9M
Estimated Fair Value
$58.07
-19.7% vs $72.36
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 16.8%/yr FCF growth and 10-year horizon fixed. Green = above today's $72.36; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.2% | $71.90 | $75.19 | $78.98 | $83.38 | $88.56 |
| 10.2% | $62.08 | $64.44 | $67.10 | $70.14 | $73.63 |
| 11.2% | $54.39 | $56.13 | $58.07 | $60.25 | $62.71 |
| 12.2% | $48.24 | $49.55 | $51.00 | $52.60 | $54.39 |
| 13.2% | $43.21 | $44.22 | $45.32 | $46.54 | $47.87 |
About Everpure, Inc.
Everpure, Inc. offers cutting-edge data storage solutions and services, empowering clients to extract maximum value from their information. The firm is committed to revolutionizing data storage and management, aiming to simplify how individuals access and engage with data. John M. Hayes and John Colgrove founded the company in October 2009, which is headquartered in Santa Clara, CA.
- Sector
- Industrials
- Industry
- Industrial - Machinery
- CEO
- Charles H. Giancarlo