FMP

FMP

Enter

EPAC - Enerpac Tool Group C...

photo-url-https://images.financialmodelingprep.com/symbol/EPAC.png

Enerpac Tool Group Corp.

EPAC

NYSE

Enerpac Tool Group Corp. manufactures and sells a range of industrial products and solutions in the United States, the United Kingdom, Germany, Australia, Canada, China, Saudi Arabia, Brazil, and internationally. It operates in two segments, Industrial Tools & Services (IT&S) and Other. The IT&S segment designs, manufactures, and distributes branded hydraulic and mechanical tools; and provides services and tool rentals to the infrastructure, industrial maintenance, repair and operations, oil and gas, mining, renewable energy, and construction markets. It also offers branded tools and engineered heavy lifting technology solutions, and hydraulic torque wrenches; maintenance and manpower services; high-force hydraulic and mechanical tools, including cylinders, pumps, valves, and specialty tools; and bolt tensioners and other miscellaneous products. This segment markets its branded tools and services primarily under the Enerpac, Hydratight, Larzep, and Simplex brands. The Other segment designs and manufactures synthetic ropes and biomedical textiles. The company was formerly known as Actuant Corporation and changed its name to Enerpac Tool Group Corp. in January 2020. Enerpac Tool Group Corp. was incorporated in 1910 and is headquartered in Menomonee Falls, Wisconsin.

41.9 USD

1.25 (2.98%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

493.29M

528.66M

571.22M

598.2M

589.51M

616.76M

645.27M

675.1M

706.31M

738.96M

Revenue %

-

7.17

8.05

4.72

-1.45

4.62

4.62

4.62

4.62

Ebitda

48.59M

70.85M

47.98M

97.6M

132.32M

86.85M

90.87M

95.07M

99.47M

104.06M

Ebitda %

9.85

13.4

8.4

16.32

22.45

14.08

14.08

14.08

14.08

Ebit

27.87M

49.24M

28.38M

81.29M

119.04M

66.26M

69.32M

72.52M

75.88M

79.38M

Ebit %

5.65

9.31

4.97

13.59

20.19

10.74

10.74

10.74

10.74

Depreciation

20.72M

21.61M

19.6M

16.31M

13.28M

20.6M

21.55M

22.55M

23.59M

24.68M

Depreciation %

4.2

4.09

3.43

2.73

2.25

3.34

3.34

3.34

3.34

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

152.17M

140.35M

120.7M

154.41M

167.09M

163.67M

171.23M

179.15M

187.43M

196.1M

Total Cash %

30.85

26.55

21.13

25.81

28.34

26.54

26.54

26.54

26.54

Receivables

84.17M

103.23M

106.75M

97.65M

104.33M

110.15M

115.25M

120.57M

126.15M

131.98M

Receivables %

17.06

19.53

18.69

16.32

17.7

17.86

17.86

17.86

17.86

Inventories

69.17M

75.35M

83.67M

74.77M

72.89M

83.61M

87.48M

91.52M

95.75M

100.18M

Inventories %

14.02

14.25

14.65

12.5

12.36

13.56

13.56

13.56

13.56

Payable

45.07M

61.96M

72.52M

50.48M

43.37M

60.87M

63.69M

66.63M

69.71M

72.93M

Payable %

9.14

11.72

12.7

8.44

7.36

9.87

9.87

9.87

9.87

Cap Ex

-13.47M

-12.02M

-8.42M

-9.4M

-11.41M

-12.32M

-12.89M

-13.48M

-14.1M

-14.76M

Cap Ex %

-2.73

-2.27

-1.47

-1.57

-1.94

-2

-2

-2

-2

Weighted Average Cost Of Capital

Price

41.9

Beta

Diluted Shares Outstanding

54.86M

Costof Debt

6.95

Tax Rate

After Tax Cost Of Debt

5.65

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

194.5M

Total Equity

2.3B

Total Capital

2.49B

Debt Weighting

7.8

Equity Weighting

92.2

Wacc

8.74

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

493.29M

528.66M

571.22M

598.2M

589.51M

616.76M

645.27M

675.1M

706.31M

738.96M

Ebitda

48.59M

70.85M

47.98M

97.6M

132.32M

86.85M

90.87M

95.07M

99.47M

104.06M

Ebit

27.87M

49.24M

28.38M

81.29M

119.04M

66.26M

69.32M

72.52M

75.88M

79.38M

Tax Rate

18.74

18.74

18.74

18.74

18.74

18.74

18.74

18.74

18.74

18.74

Ebiat

19.73M

42.64M

17.44M

54.93M

96.74M

48.72M

50.98M

53.33M

55.8M

58.38M

Depreciation

20.72M

21.61M

19.6M

16.31M

13.28M

20.6M

21.55M

22.55M

23.59M

24.68M

Receivables

84.17M

103.23M

106.75M

97.65M

104.33M

110.15M

115.25M

120.57M

126.15M

131.98M

Inventories

69.17M

75.35M

83.67M

74.77M

72.89M

83.61M

87.48M

91.52M

95.75M

100.18M

Payable

45.07M

61.96M

72.52M

50.48M

43.37M

60.87M

63.69M

66.63M

69.71M

72.93M

Cap Ex

-13.47M

-12.02M

-8.42M

-9.4M

-11.41M

-12.32M

-12.89M

-13.48M

-14.1M

-14.76M

Ufcf

-81.29M

43.88M

27.35M

57.81M

86.68M

57.96M

53.5M

55.97M

58.56M

61.26M

Wacc

8.74

8.74

8.74

8.74

8.74

Pv Ufcf

53.3M

45.24M

43.53M

41.88M

40.3M

Sum Pv Ufcf

224.26M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.74

Free Cash Flow T1

63.71M

Terminal Value

1.34B

Present Terminal Value

884.32M

Intrinsic Value

Enterprise Value

1.11B

Net Debt

27.41M

Equity Value

1.08B

Diluted Shares Outstanding

54.86M

Equity Value Per Share

19.71

Projected DCF

19.71 -1.126%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep