ENOV — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($25.70)
DCF	$8.28	-67.8%
Graham Number	—	—
Reverse DCF	—	implied g: 12.5%
DDM	—	—
EV/EBITDA	$25.77	+0.3%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $103.49M

Near-term growth (yrs 1–5)(%)Rev: 2.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.77%

Computed WACC: 7.77%

Cost of equity (Re)13.09%(Rf 4.30% + β 1.60 × ERP 5.50%)

Cost of debt (Rd)2.65%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)51.58%

Debt weight (D/V)48.42%

Results

Intrinsic Value / share$15.79

Current Price$25.70

Upside / Downside-38.6%

Net Debt (used)$1.34B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$8.56	$15.04	$22.58	$31.30	$41.35
8.0%	$2.86	$8.07	$14.13	$21.13	$29.19
9.0%	$-1.10	$3.25	$8.28	$14.10	$20.78
10.0%	$-4.00	$-0.29	$4.00	$8.95	$14.62
11.0%	$-6.22	$-3.00	$0.72	$5.01	$9.92

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-24.36

Book Value / share($)Yahoo: $26.05

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$25.70

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.77%

Terminal growth rate(%)

Computed WACC: 7.77%

Cost of equity (Re)13.09%(Rf 4.30% + β 1.60 × ERP 5.50%)

Cost of debt (Rd)2.65%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)51.58%

Debt weight (D/V)48.42%

Results

Current Price$25.70

Implied Near-term FCF Growth8.7%

Historical Revenue Growth2.6%

Historical Earnings Growth—

Base FCF (TTM)$103.49M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$25.70

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $367.68M

Target EV/EBITDA multipleCurrent: 7.7×

Net Debt($B)Default: $1.34B

Results

Implied Equity Value / share$25.77

Current Price$25.70

Upside / Downside+0.3%

Implied EV$2.82B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	$1.34B	$1.34B	$1.34B	$1.34B	$1.34B
3.7x	$0.05	$0.05	$0.05	$0.05	$0.05
5.7x	$12.91	$12.91	$12.91	$12.91	$12.91
7.7x	$25.77	$25.77	$25.77	$25.77	$25.77
9.7x	$38.63	$38.63	$38.63	$38.63	$38.63
11.7x	$51.48	$51.48	$51.48	$51.48	$51.48

← Overview Financial Statements ← Companies