Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Enersys (ENS)

Previous Close$96.13
Intrinsic Value$52.15
Upside potential  -46%
Previous Close
$96.13
Intrinsic Value
$52.15
Potential        
-46%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %10.5NaN
Revenue, $3709NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3430NaN
Operating income, $m278NaN
EBITDA, $m370NaN
Interest expense (income), $mNaN
Earnings before tax, $m211NaN
Tax expense, $m35NaN
Net income, $m176NaN

BALANCE SHEET

Cash and short-term investments, $m347NaN
Total assets, $m3617NaN
Adjusted assets (=assets-cash), $m3270NaN
Average production assets, $m1575NaN
Working capital, $m1178NaN
Total debt, $m1073NaN
Total liabilities, $m2013NaN
Total equity, $m1604NaN
Debt-to-equity ratio0.669NaN
Adjusted equity ratio0.394NaN

CASH FLOW

Net income, $m176NaN
Depreciation, amort., depletion, $m91NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m280NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-88NaN
Free cash flow, $m368NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1178
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount