EASTERN CO (EML)
Cutlery, Handtools & General Hardware · Industrials · $132M
Intrinsic Value (Consensus)
$15.83
Current Price
$21.88
Margin of Safety
-27.7%
27.7% Above Intrinsic Value
Value: $16
Price: $22
Valuation Model Estimates
Current Price: $21.88
DCF (Discounted Cash Flow)
$12.77
Graham Number
$23.33
Earnings Power Value
$11.36
Relative Value (P/E)
$23.40
Dividend Discount Model
$8.30
Consensus Value
$15.83
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
52
Profitability
15/25
Strength
24/25
Valuation
9/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.17
- EPS (Forward)
- $1.23
- Book Value
- $20.67
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 5.7%
- Debt/Equity
- 27%
- Revenue Growth
- -8.7%
- Earnings Growth
- 5.0%
- Dividend Yield
- 1.9%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance