ESAB Corp (ESAB)
General Industrial Machinery & Equipment, NEC · Industrials · $6.2B
Intrinsic Value (Consensus)
$51.91
Current Price
$102.50
Margin of Safety
-49.4%
49.4% Above Intrinsic Value
Value: $52
Price: $103
Valuation Model Estimates
Current Price: $102.50
DCF (Discounted Cash Flow)
$44.42
Graham Number
$54.20
Earnings Power Value
$35.63
Relative Value (P/E)
$73.40
Dividend Discount Model
$1.20
Consensus Value
$51.91
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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
54
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
7/25
Key Financials
- EPS (TTM)
- $3.67
- EPS (Forward)
- $3.74
- Book Value
- $35.58
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.5%
- Debt/Equity
- 47%
- Revenue Growth
- 3.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- 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