US · ESAB
ESAB Corporation
- Sector
- Industrials · Manufacturing - Metal Fabrication
- Headquarters
- North Bethesda, MD 20852
- Website
- esab.com
Price · as of 2025-12-31
$97.94
Market cap 7.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $99.19 | +1.28% |
| Intrinsic Value(DCF) | $49.17 | -49.8% |
| Graham-Dodd Method(GD) | $16.76 | -82.89% |
| Graham Formula(GF) | $43.78 | -55.3% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $28.93 | $0.00 | |||
| 2021 | $35.03 | $123.99 | |||
| 2022 | $59.18 | $60.83 | $0.00 | $14.13 | $54.52 |
| 2023 | $99.99 | $79.23 | $0.00 | $14.04 | $50.53 |
| 2024 | $122.07 | $99.40 | $1.50 | $19.63 | $30.60 |
| 2025 | $121.64 | $99.19 | $3.04 | $16.76 | $43.78 |
AI valuation
Our deep-learning model estimates ESAB Corporation's (ESAB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $99.19
- Current price
- $97.94
- AI upside
- +1.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$49.17
-49.8% upside
Graham-Dodd
$16.76
-82.89% upside
Graham Formula
$43.78
-55.3% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ESAB | ESAB Corporation | $97.94 | 7.66B | +1% | -50% | -83% | -55% | 31.78 | 3.42 | 2.61 | 17.62 | — | -16.23 | 35.54% | 17.30% | 7.98% | 11.85% | 12.74% | 5.30% | 0.66 | 6.20 | 1.90 | 0.96 | 2.54 | -1369.00% | 371.00% | -2975.00% | 2.88% | 0.39 | 7.00% | 0.30% | 9.40% | 0.30% | 17.61 | 40.61 | 3.05 | 3.06 |
| ADT | ADT Inc. | $8.02 | 6.14B | +396% | -51% | — | -9% | 13.65 | 1.80 | 1.40 | 5.15 | 163.83 | -1.15 | 50.71% | 25.15% | 10.23% | 13.20% | 8.14% | 3.13% | 2.05 | 2.79 | 0.80 | 0.49 | 2.71 | 833.00% | 528.00% | 10228.00% | 25.16% | 1.49 | 14.95% | 2.66% | 36.40% | 9.34% | 11.72 | 8.39 | 2.95 | 0.58 |
| AL | Air Lease Corporation | $64.84 | 7.26B | +25% | -46% | +63% | +172% | 6.64 | 0.85 | 2.40 | 9.64 | 3.71 | 0.85 | 59.43% | 50.53% | 36.09% | 13.60% | 4.40% | 3.34% | 2.33 | 1.71 | 0.93 | 0.55 | 7.01 | 17898.00% | 1032.00% | -4247.00% | -22.96% | 0.73 | -6.03% | 1.97% | 13.10% | 8.53% | 17.38 | -15.97 | 8.78 | 0.63 |
| FSS | Federal Signal Corporatio… | $116.43 | 7.08B | -32% | +127% | -79% | -14% | 29.48 | 5.26 | 3.33 | 18.61 | 202.32 | 19.17 | 28.10% | 16.37% | 11.31% | 19.20% | 16.64% | 11.86% | 0.43 | 25.31 | 3.02 | 1.26 | 1.27 | 1457.00% | 1714.00% | 1909.00% | 3.12% | 0.90 | 13.93% | 0.47% | 13.80% | 1.02% | 21.86 | 34.35 | 3.58 | 6.78 |
| R | Ryder System, Inc. | $221.56 | 8.74B | +9% | -60% | -76% | -55% | 18.47 | 3.03 | 0.73 | 5.33 | 219.71 | 6.22 | 19.77% | 8.57% | 3.94% | 16.24% | 6.79% | 3.03% | 2.84 | 2.69 | 0.89 | 0.75 | 2.55 | 841.00% | 23.00% | -20981.00% | 4.96% | 0.93 | 3.93% | 1.57% | 28.90% | 9.86% | 16.33 | 38.64 | 1.40 | 1.61 |
| RYAAY | Ryanair Holdings plc | $67.49 | 35.43B | -29% | +1,067% | -73% | -40% | 16.44 | 3.76 | 1.90 | 8.23 | — | 3.84 | 19.00% | 11.17% | 11.55% | 22.00% | 23.44% | 9.29% | 0.38 | 23.43 | 0.74 | 0.50 | -0.39 | -1284.00% | 375.00% | 14324.00% | 7.03% | 0.42 | 31.04% | 1.65% | 27.20% | 7.43% | 16.18 | 13.53 | 1.81 | 2.91 |
| SAIA | Saia, Inc. | $405.39 | 10.8B | -35% | -60% | -64% | -79% | 42.75 | 4.23 | 3.37 | 18.76 | — | 4.23 | 23.66% | 10.89% | 7.89% | 10.43% | 9.52% | 7.67% | 0.16 | 21.42 | 1.64 | 1.33 | 0.66 | -2959.00% | 79.00% | -10594.00% | 0.25% | 2.24 | 0.98% | 0.00% | 0.00% | 0.08% | 32.09 | 413.47 | 3.49 | 9.47 |
| SSD | Simpson Manufacturing Co.… | $193.57 | 8.03B | -12% | -59% | -60% | -46% | 23.33 | 3.97 | 3.45 | 14.94 | 277.01 | 7.43 | 45.85% | 18.97% | 14.79% | 17.96% | 15.49% | 11.88% | 0.28 | — | 3.54 | 1.80 | 0.33 | 842.00% | 451.00% | 8860.00% | 3.70% | 1.20 | 13.96% | 0.00% | 0.00% | 0.76% | 18.59 | 27.65 | 3.53 | 6.27 |
| TFII | TFI International Inc. | $119.72 | 9.87B | -22% | +602% | — | +65% | 22.78 | 2.69 | 0.90 | 9.06 | 470.70 | -38.60 | 12.22% | 6.94% | 3.94% | 13.68% | 8.30% | 4.97% | 1.38 | 3.38 | 1.03 | 0.95 | 2.95 | 484.00% | 3110.00% | 4824.00% | 9.96% | 0.85 | 13.95% | 2.14% | 48.70% | 5.57% | 19.18 | 14.89 | 1.33 | 2.55 |
| TTC | The Toro Company | $98.86 | 9.67B | -31% | -64% | -97% | -79% | 28.03 | 6.10 | 1.96 | 17.26 | — | 14.48 | 33.36% | 10.89% | 7.01% | 21.04% | 18.16% | 9.00% | 0.70 | 8.31 | 1.87 | 0.79 | 1.23 | -2095.00% | -160.00% | 2399.00% | 6.53% | 0.73 | 25.54% | 1.71% | 47.80% | 6.79% | 19.43 | 16.50 | 2.12 | 5.30 |
About ESAB Corporation
ESAB Corporation formulates, develops, manufactures, and supplies consumable products and equipment for use in cutting, joining, and automated welding, as well as gas control equipment. Its comprehensive range of welding consumables includes electrodes, cored and solid wires, and fluxes using a range of specialty and other materials; and cutting consumables, including electrodes, nozzles, shields, and tips. The company's fabrication technology equipment ranges from portable welding machines to large customized automated cutting and welding systems. It also offers a range of digital software and solutions to help its customers increase their productivity, remotely monitor their welding operations, and digitize their documentation. The company sells its products under the ESAB brand to various end markets, including general industry, construction, infrastructure, transportation, energy, renewable energy, and medical and life sciences. It offers its products through independent distributors and direct salespeople. ESAB Corporation was incorporated in 2021 and is based in Wilmington, Delaware.
- CEO
- Shyam Kambeyanda
- Employees
- 8K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($49.17 ÷ $97.94) − 1 = -49.8% (DCF, example).