investorscraft@gmail.com

Intrinsic Value of Enerpac Tool Group Corp. (EPAC)

Previous Close$37.37
Intrinsic Value
Upside potential
Previous Close
$37.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Enerpac Tool Group Corp. operates as a global industrial tools and services provider, specializing in high-force hydraulic and mechanical solutions for heavy lifting, positioning, and controlled tensioning. The company serves diverse end markets, including infrastructure, energy, and manufacturing, with a focus on mission-critical applications requiring precision and reliability. Its product portfolio includes hydraulic cylinders, pumps, and torque tools, complemented by aftermarket services that enhance customer retention and recurring revenue streams. Enerpac maintains a strong competitive position through technological innovation, proprietary designs, and a global distribution network, enabling it to cater to both large-scale industrial projects and specialized niche demands. The company’s emphasis on high-margin, engineered solutions differentiates it from generic tool manufacturers, reinforcing its reputation as a trusted partner in complex industrial environments. With a balanced mix of direct sales and distributor relationships, Enerpac leverages its brand equity and technical expertise to sustain pricing power and market share in a fragmented but growing industry.

Revenue Profitability And Efficiency

Enerpac reported revenue of $589.5 million for FY 2024, with net income of $85.7 million, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at $1.56, supported by robust gross margins typical of its high-value product mix. Operating cash flow of $81.3 million underscores effective working capital management, while capital expenditures of $11.4 million indicate prudent reinvestment in core capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into strong net income margins, driven by premium pricing and operational leverage. Capital efficiency is further demonstrated by its moderate capex relative to cash flow generation, allowing for flexibility in strategic initiatives. The balance between growth investments and profitability highlights a sustainable business model.

Balance Sheet And Financial Health

Enerpac maintains a solid financial position, with $167.1 million in cash and equivalents against total debt of $194.5 million, reflecting a manageable leverage profile. The liquidity buffer supports ongoing operations and potential M&A activity, while the debt level appears sustainable given consistent cash flow generation and a conservative dividend payout ratio.

Growth Trends And Dividend Policy

Growth trends are likely tied to industrial demand cycles and aftermarket services expansion, with a modest dividend of $0.04 per share signaling a focus on reinvestment. The company’s capital allocation prioritizes organic growth and strategic acquisitions over aggressive shareholder returns, aligning with its mid-cycle market positioning.

Valuation And Market Expectations

Trading multiples suggest the market prices Enerpac as a stable industrial player with moderate growth expectations. The valuation reflects its niche expertise and cash flow consistency, though sector-wide macroeconomic risks may temper upside potential. Investors likely weigh its defensive qualities against cyclical exposure.

Strategic Advantages And Outlook

Enerpac’s strategic advantages lie in its technical differentiation, global footprint, and recurring service revenue. The outlook remains cautiously optimistic, with opportunities in infrastructure spending and energy transition projects offsetting potential cyclical headwinds. Execution on margin expansion and selective growth initiatives will be key to long-term value creation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount