investorscraft@gmail.com

Intrinsic value of EnPro Industries (NPO)

Previous Close$98.64
Intrinsic Value
Upside potential
Previous Close
$98.64
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh49.5 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

EnPro Industries, Inc. designs, develops, manufactures, and markets engineered industrial products worldwide. The company operates in two segments, Sealing Products and Engineered Products. The Sealing Products segment offers metallic, non-metallic, and composite material gaskets; dynamic seals; compression packing products; hydraulic components; expansion joints; flange sealing and isolation products; pipeline casing spacers/isolators; casing end seals; and modular sealing systems for sealing pipeline penetrations for the use in chemical and petrochemical processing, petroleum extraction and refining, pulp and paper processing, power generation, food and pharmaceutical processing, primary metal manufacturing, mining, water and waste treatment, heavy-duty trucking, aerospace, medical, filtration, and semiconductor fabrication industries. This segment also provides aseptic fluid transfer products for the pharmaceutical and biopharmaceutical industries; and cleaning and refurbishment services for critical components and assemblies used in semiconductor equipment. The Engineered Products segment offers self-lubricating, non-rolling, metal-polymer, solid polymer, and filament wound bearing products; aluminum blocks for hydraulic applications; and precision engineered components and lubrication systems for reciprocating compressors. This segment's products has applications in the automotive, pharmaceutical, pulp and paper, natural gas, health, power generation, machine tools, air treatment, refining, petrochemical, and general industrial markets. EnPro Industries, Inc. was founded in 2002 and is headquartered in Charlotte, North Carolina.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %6.3NaN
Revenue, $1142NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1048NaN
Operating income, $m94NaN
EBITDA, $m170NaN
Interest expense (income), $mNaN
Earnings before tax, $m212NaN
Tax expense, $m35NaN
Net income, $m177NaN

BALANCE SHEET

Cash and short-term investments, $m338NaN
Total assets, $m2970NaN
Adjusted assets (=assets-cash), $m2632NaN
Average production assets, $m1737NaN
Working capital, $m334NaN
Total debt, $m1126NaN
Total liabilities, $m1703NaN
Total equity, $m1267NaN
Debt-to-equity ratio0.889NaN
Adjusted equity ratio0.414NaN

CASH FLOW

Net income, $m177NaN
Depreciation, amort., depletion, $m76NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m142NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-19NaN
Free cash flow, $m161NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m334
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount