ESPEY MFG & ELECTRONICS CORP (ESP)
Electronic Components, NEC · Technology · $181M
Intrinsic Value (Consensus)
$41.24
Current Price
$60.52
Margin of Safety
-31.9%
31.9% Above Intrinsic Value
Value: $41
Price: $61
Valuation Model Estimates
Current Price: $60.52
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%.
Health Score
B
68
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (9.2%) — generating lots of cash relative to price
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance