US · GWH
ESS Tech, Inc.
- Sector
- Industrials · Electrical Equipment & Parts
- Headquarters
- Wilsonville, OR 97070
- Website
- essinc.com
Price · as of 2024-12-31
$1.10
Market cap 20.03M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.07 | +2,270% |
| Intrinsic Value(DCF) | $1.30 | +18.18% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3.78 | +243.91% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $150.68 | ||||
| 2021 | $69.15 | ||||
| 2022 | $16.50 | ||||
| 2023 | $13.44 | $108.81 | $0.04 | $0.00 | $0.00 |
| 2024 | $3.26 | $26.07 | $0.00 | $0.00 | $3.78 |
AI valuation
Our deep-learning model estimates ESS Tech, Inc.'s (GWH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.07
- Current price
- $1.10
- AI upside
- +2,270%
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
$1.30
+18.18% upside
Graham-Dodd
—
— upside
Graham Formula
$3.78
+243.91% 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 |
| GWH | ESS Tech, Inc. | $1.10 | 20.03M | +2,270% | +18% | — | +244% | -6.68 | 19.93 | 91.46 | -6.42 | -0.47 | 23.76 | -720.54% | -1426.50% | -1369.69% | -130.40% | 5617.64% | -80.19% | 0.06 | — | 1.57 | 1.23 | 0.14 | 142500.00% | -1651.00% | 3102.00% | -13.81% | -2.62 | 4974.23% | 0.00% | 0.00% | 0.05% | -6.08 | -6.86 | 86.71 | -10.98 |
| ADSE | ADS-TEC Energy PLC | $11.80 | 709.45M | +186% | -49% | — | — | -6.70 | -15.34 | 5.97 | -8.74 | -9.71 | -10.37 | 17.66% | -7.83% | -89.04% | 2210.73% | 64.42% | -72.66% | -0.39 | -0.53 | 1.86 | 0.83 | 0.08 | 6903.00% | 245.00% | -4216.00% | -2.69% | -0.26 | 132.36% | 0.00% | 0.00% | 0.00% | -75.56 | -36.78 | 5.91 | 1.25 |
| BWEN | Broadwind, Inc. | $2.48 | 57.54M | +8,752% | -43% | +20% | — | 29.08 | 0.56 | 0.23 | 5.58 | — | 0.58 | 14.80% | 2.95% | 0.80% | 2.00% | 4.47% | 0.87% | 0.60 | 1.37 | 1.54 | 0.49 | 2.53 | -8544.00% | -2965.00% | -17631.00% | 30.41% | 0.32 | 11.48% | 0.00% | 0.00% | 19.42% | 14.51 | 6.02 | 0.43 | -1.98 |
| DFLI | Dragonfly Energy Holdings… | $2.55 | 1.58M | +45,108% | +96% | — | +28,520% | -0.21 | -0.91 | 0.17 | -3.80 | -0.14 | -0.91 | 22.96% | -50.86% | -80.20% | -438.89% | -64.78% | -54.00% | -5.88 | -1.20 | 1.51 | 0.33 | -3.25 | 15042.00% | -2135.00% | -5966.00% | -115.56% | -0.33 | -24.95% | 0.00% | 0.00% | 0.00% | -2.29 | -5.95 | 1.17 | -1.75 |
| FLUX | Flux Power Holdings, Inc. | $1.48 | 25.91M | +6,644% | -59% | — | — | -3.73 | -4.61 | 0.37 | -9.84 | — | -4.61 | 32.72% | -7.57% | -10.05% | 256.20% | -40.18% | -19.91% | -2.97 | -3.05 | 0.80 | 0.36 | -3.66 | -2000.00% | 922.00% | -9924.00% | -0.17% | 0.02 | -0.34% | 0.00% | 0.00% | 3.16% | -7.88 | -921.75 | 0.60 | -2.75 |
| IPWR | Ideal Power Inc. | $3.59 | 30.57M | +569% | -33% | — | +1,544% | -3.95 | 2.30 | 478.36 | -2.42 | — | 2.70 | -8.57% | -12868.67% | -12109.23% | -74.64% | -516.60% | -64.96% | 0.03 | — | 29.06 | 28.25 | 1.44 | -2050.00% | -5674.00% | 2545.00% | -22.47% | -15.59 | -431.57% | 0.00% | 0.00% | 17.22% | -2.33 | -2.79 | 299.86 | 4.05 |
| MESA | Mesa Air Group, Inc. | $18.78 | 3.5M | +273% | -98% | — | — | -0.47 | 0.39 | 0.09 | -28.95 | — | 0.39 | 12.46% | -13.82% | -19.10% | -58.67% | -11.73% | -12.17% | 2.90 | -1.71 | 0.35 | 0.12 | -25.35 | -2730.00% | -435.00% | -12294.00% | 32.25% | 0.20 | 2.48% | 0.00% | 0.00% | 471.67% | -5.28 | 24.94 | 0.73 | -0.12 |
| NEOV | NeoVolta Inc. | $2.89 | 99.04M | +1,913% | +48,782% | — | — | -25.15 | 43.52 | 15.03 | -27.83 | -21.60 | 45.73 | 17.88% | -55.97% | -59.74% | -134.16% | -106.57% | -87.85% | 1.07 | -14.72 | 1.90 | 1.08 | -0.50 | 11645.00% | 21859.00% | 33545.00% | -3.49% | -1.26 | -100.00% | 0.00% | 0.00% | 0.00% | -27.35 | -29.14 | 15.30 | 13.71 |
| PPSI | Pioneer Power Solutions, … | $3.69 | 40.94M | +5,816% | -26% | +391% | +8,684% | 1.08 | 0.97 | 1.50 | 1.49 | — | 0.97 | 24.10% | -22.94% | 139.23% | 128.33% | -114.64% | 64.37% | 0.02 | — | 1.89 | 1.65 | 9.28 | -162632.00% | 10582.00% | 5602.00% | -29.09% | -0.21 | -310.04% | 0.00% | 0.00% | 112.26% | 1.25 | 0.66 | -0.29 | 1.24 |
| SPCB | SuperCom Ltd. | $8.47 | 39.67M | +4,476% | -49% | -46% | -46% | 18.51 | 1.05 | 0.44 | 7.23 | — | -12.65 | 48.43% | -2.81% | 2.39% | 8.01% | -2.10% | 1.46% | 2.63 | -0.43 | 7.01 | 4.35 | 5.06 | -10319.00% | 401.00% | -1901.00% | -37.95% | -0.35 | -12.57% | 0.00% | 0.00% | 20.95% | -50.75 | -8.49 | 1.43 | -1.89 |
| SST | System1, Inc. | $3.31 | 33.09M | +795% | -35% | — | +83% | -3.82 | 4.64 | 1.08 | 41.67 | — | -1.66 | 44.30% | -25.76% | -21.71% | -90.28% | -27.29% | -18.28% | 3.43 | -2.81 | 1.28 | 1.20 | 15.10 | -5615.00% | -1444.00% | -8384.00% | -1.42% | -0.05 | -1.63% | 0.01% | 0.00% | 2.92% | -6.59 | -110.38 | 1.70 | -1.60 |
About ESS Tech, Inc.
ESS Tech, Inc., an energy storage company, designs and produces iron flow batteries for commercial and utility-scale energy storage applications worldwide. It offers energy storage products, which include Energy Warehouse, a behind-the-meter solution; and Energy Center, a front-of-the-meter solution. The company was founded in 2011 and is headquartered in Wilsonville, Oregon.
- CEO
- Drew Buckley
- Employees
- 240
- Beta
- 1.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.30 ÷ $1.10) − 1 = +18.18% (DCF, example).