ESPEY MFG & ELECTRONICS CORP (ESP)
Electronic Components, NEC · Technology · $180M
Intrinsic Value (Consensus)
$41.24
Current Price
$60.40
Margin of Safety
-31.7%
31.7% Above Intrinsic Value
Value: $41
Price: $60
Valuation Model Estimates
Current Price: $60.40
DCF (Discounted Cash Flow)
$261.01
Graham Number
$34.01
Earnings Power Value
$29.32
Relative Value (P/E)
$60.40
Dividend Discount Model
$500.00
Consensus Value
$41.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $3.02
- EPS (Forward)
- $3.62
- Book Value
- $17.02
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.0%
- Debt/Equity
- —
- Revenue Growth
- 326.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- 2.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance