investorscraft@gmail.com

Intrinsic ValueEnergy Recovery, Inc. (ERII)

Previous Close$14.36
Intrinsic Value
Upside potential
Previous Close
$14.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Energy Recovery, Inc. operates in the industrial technology sector, specializing in energy efficiency solutions for fluid flow markets. The company’s core revenue model is driven by its patented pressure exchanger technology, which reduces energy consumption in desalination, oil & gas, and industrial wastewater treatment. Its flagship product, the PX® Pressure Exchanger, is a market leader in desalination, offering significant cost savings and environmental benefits. Energy Recovery holds a strong competitive position due to its proprietary technology, which is difficult to replicate, and its established relationships with global OEMs and end-users. The company’s focus on sustainability aligns with growing regulatory and corporate demand for energy-efficient solutions, further solidifying its market relevance. While the desalination segment remains its primary revenue driver, Energy Recovery is strategically expanding into adjacent markets like carbon capture and hydrogen production to diversify its growth opportunities.

Revenue Profitability And Efficiency

In FY 2024, Energy Recovery reported revenue of $144.9 million, with net income of $23.1 million, reflecting a net margin of approximately 16%. The company generated $20.5 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at $1.3 million, indicating efficient use of resources. Diluted EPS stood at $0.40, supported by disciplined cost management and scalable operations.

Earnings Power And Capital Efficiency

Energy Recovery’s earnings power is underpinned by its high-margin pressure exchanger technology, which benefits from recurring sales and aftermarket services. The company’s capital efficiency is evident in its ability to generate strong operating cash flow relative to its asset base. With minimal debt and a focus on innovation, Energy Recovery is well-positioned to reinvest in growth while maintaining profitability.

Balance Sheet And Financial Health

Energy Recovery maintains a robust balance sheet, with $29.6 million in cash and equivalents and total debt of $11.3 million, resulting in a net cash position. The company’s low leverage and healthy liquidity provide flexibility for strategic investments or acquisitions. Shareholders’ equity is supported by consistent profitability and prudent financial management.

Growth Trends And Dividend Policy

Energy Recovery has demonstrated steady growth, driven by increasing adoption of its energy-efficient solutions. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and market expansion. Future growth is expected to be fueled by penetration into new verticals like carbon capture and hydrogen, alongside sustained demand in desalination.

Valuation And Market Expectations

The market values Energy Recovery based on its technological leadership and growth potential in energy efficiency markets. Trading at a P/E multiple reflective of its niche positioning, the company’s valuation hinges on execution in expanding its addressable markets. Investor expectations are centered on sustained innovation and scalability of its core and emerging product lines.

Strategic Advantages And Outlook

Energy Recovery’s key strategic advantages include its proprietary technology, strong IP portfolio, and established industry partnerships. The outlook is positive, with tailwinds from global emphasis on sustainability and water scarcity. Risks include reliance on the desalination market and competition in emerging segments. However, the company’s focus on diversification and innovation positions it well for long-term growth.

Sources

10-K, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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