ESAB Corporation logo ESAB - ESAB Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 1
SELL 0
STRONG
SELL
0
| PRICE TARGET: $139.50 DETAILS
HIGH: $151.00
LOW: $130.00
MEDIAN: $138.50
CONSENSUS: $139.50
UPSIDE: 65.21%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 44.4% above fair value
Current Price $84.44
Bear Case $40.83 51.6% downside ($40.83 - $84.44) / $84.44 = -51.6% 4% stage 1 growth, 11% discount
Fair Value $58.46 30.8% downside ($58.46 - $84.44) / $84.44 = -30.8% 7% stage 1 growth, 11% discount
Bull Case $74.65 11.6% downside ($74.65 - $84.44) / $84.44 = -11.6% 10% stage 1 growth, 11% discount

Adjust Assumptions

7.4%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 37%
Implied Market Multiple 31.8x
Market is pricing in (growth) 15.2% vs our 7.4% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $139.50 from 10 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $58.46 per share.

Warnings

Wall Street's average price target is $139.50 (from 10 analysts). Our estimate is 73% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions