ESAB Corp (ESAB)
General Industrial Machinery & Equipment, NEC · Industrials · $4.5B
Intrinsic Value (Consensus)
$51.91
Current Price
$73.40
Margin of Safety
-29.3%
29.3% Above Intrinsic Value
Value: $52
Price: $73
Valuation Model Estimates
Current Price: $73.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance