US · ESE
ESCO Technologies Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Saint Louis, MO 63124-1186
- Website
- escotechnologies.com
Price · as of 2025-09-30
$326.96
Market cap 7.18B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $155.99 | -52.29% |
| Intrinsic Value(DCF) | $228.73 | -30.04% |
| Graham-Dodd Method(GD) | $83.02 | -74.61% |
| Graham Formula(GF) | $305.99 | -6.41% |
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 | $24.69 | $36.34 | $0.15 | $14.04 | $0.00 |
| 2012 | $33.39 | $44.78 | $0.00 | $14.09 | $24.69 |
| 2013 | $32.22 | $39.11 | $0.00 | $2.42 | $0.00 |
| 2014 | $33.79 | $44.33 | $0.00 | $6.59 | $0.25 |
| 2015 | $36.24 | $342.33 | $0.00 | $14.72 | $15.28 |
| 2016 | $56.00 | $55.02 | $0.85 | $15.44 | $25.43 |
| 2017 | $60.33 | $59.12 | $0.00 | $16.98 | $56.67 |
| 2018 | $64.37 | $56.73 | $0.00 | $27.61 | $27.59 |
| 2019 | $85.94 | $67.90 | $0.00 | $26.89 | $43.92 |
| 2020 | $101.11 | $77.39 | $0.00 | $35.49 | $33.27 |
| 2021 | $86.17 | $68.20 | $0.00 | $27.16 | $15.16 |
| 2022 | $88.92 | $83.35 | $0.00 | $32.51 | $85.93 |
| 2023 | $105.89 | $96.62 | $0.00 | $37.50 | $28.49 |
| 2024 | $143.18 | $102.35 | $0.00 | $42.45 | $60.17 |
| 2025 | $195.51 | $155.99 | $2.56 | $83.02 | $305.99 |
AI valuation
Our deep-learning model estimates ESCO Technologies Inc.'s (ESE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $155.99
- Current price
- $326.96
- AI upside
- -52.29%
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
$228.73
-30.04% upside
Graham-Dodd
$83.02
-74.61% upside
Graham Formula
$305.99
-6.41% 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 |
| ESE | ESCO Technologies Inc. | $326.96 | 7.18B | -52% | -30% | -75% | -6% | 16.93 | 3.29 | 4.62 | 21.17 | 8.77 | 92.16 | 42.09% | 15.81% | 27.32% | 21.54% | 8.79% | 14.08% | 0.15 | 9.89 | 1.35 | 0.88 | 0.53 | 19315.00% | 1918.00% | 11722.00% | 3.75% | 0.48 | 12.66% | 0.16% | 2.80% | 0.16% | 30.00 | 27.37 | 4.74 | 5.07 |
| BMI | Badger Meter, Inc. | $152.43 | 4.49B | -31% | -9% | -88% | -41% | 31.59 | 6.27 | 4.88 | 19.03 | 238.63 | 12.46 | 41.68% | 20.01% | 15.45% | 21.47% | 34.50% | 15.83% | 0.00 | — | 3.36 | 2.25 | -1.01 | 1324.00% | 1090.00% | 1931.00% | 3.79% | 1.22 | 42.51% | 0.97% | 30.70% | 1.31% | 23.16 | 25.04 | 4.63 | 12.32 |
| CAMT | Camtek Ltd. | $167.39 | 7.66B | -52% | -61% | -98% | -33% | 26.29 | 5.67 | 7.26 | 20.52 | 52.25 | 6.75 | 48.91% | 25.18% | 27.61% | 23.12% | 28.22% | 14.11% | 0.38 | 98.78 | 5.00 | 4.05 | 0.57 | 5031.00% | 3610.00% | 5744.00% | 3.60% | 0.99 | 32.43% | 1.93% | 50.70% | 1.94% | 27.15 | 26.17 | 6.84 | 7.53 |
| CGNX | Cognex Corporation | $54.40 | 9.01B | -13% | -60% | -91% | -79% | 79.05 | 6.06 | 9.10 | 45.44 | 816.80 | 8.83 | 66.92% | 16.35% | 11.51% | 7.61% | 7.91% | 5.71% | 0.05 | — | 3.80 | 2.73 | -0.96 | 968.00% | 873.00% | 7664.00% | 2.62% | 1.34 | 18.40% | 0.60% | 47.70% | 3.05% | 54.04 | 37.11 | 8.84 | 11.69 |
| ITRI | Itron, Inc. | $93.95 | 4.22B | +8% | -42% | -56% | -63% | 14.30 | 2.51 | 1.82 | 11.94 | 55.70 | 14.94 | 37.49% | 13.48% | 12.72% | 19.38% | 15.69% | 8.45% | 0.75 | 14.22 | 1.80 | 1.37 | 0.70 | 2568.00% | -302.00% | 8344.00% | 8.85% | 0.40 | 21.13% | 0.00% | 0.00% | 2.32% | 14.33 | 12.01 | 1.93 | 2.53 |
| LFUS | Littelfuse, Inc. | $352.46 | 8.85B | -42% | -59% | — | — | -125.55 | 3.71 | 3.77 | 67.75 | — | 14.53 | 37.97% | 1.57% | -3.00% | -2.96% | 0.55% | -1.83% | 0.39 | 1.09 | 2.69 | 1.74 | 2.76 | -17250.00% | 892.00% | 2550.00% | 4.07% | 0.81 | 13.49% | 0.80% | -100.40% | 1.11% | 250.06 | 25.63 | 3.93 | 4.44 |
| NOVT | Novanta Inc. | $134.43 | 4.84B | -21% | -56% | -81% | -88% | 95.66 | 3.92 | 5.25 | 33.39 | — | 10.59 | 44.39% | 11.90% | 5.49% | 5.23% | 7.58% | 3.37% | 0.26 | 5.43 | 3.69 | 2.66 | -0.26 | -1695.00% | 330.00% | -6574.00% | 0.94% | 0.30 | 4.07% | 0.00% | 0.00% | 8.46% | 43.80 | 105.51 | 5.21 | 7.65 |
| OSIS | OSI Systems, Inc. | $285.20 | 4.7B | +13% | -41% | -73% | -42% | 26.81 | 4.22 | 2.34 | 17.57 | 148.77 | 10.55 | 34.27% | 12.70% | 8.73% | 16.49% | 12.29% | 7.16% | 0.72 | 6.42 | 2.04 | 1.35 | 2.21 | 1802.00% | 1133.00% | -14419.00% | 1.40% | 0.14 | 3.94% | 0.00% | 0.00% | 2.01% | 21.09 | 81.79 | 2.68 | 3.93 |
| TTMI | TTM Technologies, Inc. | $104.24 | 10.78B | -26% | -41% | -81% | -56% | 228.74 | 6.58 | 3.99 | 30.31 | 108.35 | 12.37 | 19.55% | 9.00% | 6.11% | 3.05% | 9.91% | 1.39% | 0.63 | 5.77 | 1.93 | 1.11 | 1.53 | 21111.00% | 1898.00% | -10134.00% | -0.01% | 0.30 | -0.03% | 0.00% | 0.00% | 0.15% | 46.66 | -17876.13 | 4.20 | 4.98 |
| VICR | Vicor Corporation | $201.40 | 9.07B | -69% | -88% | -93% | — | 435.66 | 4.69 | 7.45 | 65.31 | — | 4.69 | 51.24% | -0.36% | 1.71% | 1.11% | -0.25% | 0.99% | 0.01 | — | 7.49 | 5.34 | -7.33 | -8824.00% | -1136.00% | -3368.00% | 1.02% | 0.82 | 8.98% | 0.00% | 0.00% | 1.36% | -1835.56 | 88.27 | 6.70 | 24.62 |
| VNT | Vontier Corporation | $40.92 | 5.94B | +24% | -49% | -78% | -24% | 14.85 | 4.85 | 1.96 | 11.17 | 4083.92 | -6.51 | 47.17% | 18.26% | 13.20% | 35.39% | 15.53% | 9.36% | 1.72 | 9.39 | 1.16 | 0.79 | 2.39 | 36.00% | 324.00% | 2793.00% | 7.31% | 0.40 | 15.26% | 0.24% | 3.60% | 8.50% | 13.66 | 17.40 | 2.50 | 2.96 |
About ESCO Technologies Inc.
ESCO Technologies Inc. produces and supplies engineered products and systems for industrial and commercial markets worldwide. It operates through Aerospace & Defense, Utility Solutions Group, and RF Shielding and Test segments. The Aerospace & Defense segment designs and manufactures filtration products, including hydraulic filter elements and fluid control devices used in commercial aerospace applications; filter mechanisms used in micro-propulsion devices for satellites; and custom designed filters for manned aircraft and submarines. It also designs, develops, and manufactures elastomeric-based signature reduction solutions for U.S. naval vessels; and mission-critical bushings, pins, sleeves, and precision-tolerance machined components for landing gear, rotor heads, engine mounts, flight controls, and actuation systems for the aerospace and defense industries. The Utility Solutions Group segment provides diagnostic testing solutions that enable electric power grid operators to assess the integrity of high-voltage power delivery equipment; and decision support tools for the renewable energy industry, primarily wind and solar. The RF Shielding and Test segment designs and manufactures RF test and secure communication facilities, acoustic test enclosures, RF and magnetically shielded rooms, RF measurement systems, and broadcast and recording studios; and RF absorptive materials and filters, active compensation systems, antennas, antenna masts, turntables, electric and magnetic probes, RF test cells, proprietary measurement software, and other test accessories to perform various tests. It also provides services, such as calibration for antennas and field probes, chamber certification, field surveys, customer training, and various product tests. The company distributes its products through a network of distributors, sales representatives, direct sales teams, and in-house sales personnel. The company was incorporated in 1990 and is based in St. Louis, Missouri.
- CEO
- Bryan H. Sayler
- Employees
- 3.24K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($228.73 ÷ $326.96) − 1 = -30.04% (DCF, example).