On 12 Nov 2026 our base value for Everpure is $124.26 a share, 12.9% above its $110.10 close; 1 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | the free cash flow base is 0.34% of market cap (floor 1%) — the terminal value carries the answer, not the cash flows |
| Exit multiple (P/E) | $124.26 | +12.9% | earnings per share $2.78 valued at 33.39× (the stock's own median P/E) in 5 years, discounted back |
| Sum of the parts | — | — | no sum of the parts: the filing discloses one operating segment, and one business summed is an earnings multiple with extra steps, not a second opinion |
| Price to sales | — | — | not reached: the cash-flow or earnings methods produced an anchor, so this fallback was not run |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
Earnings per share grow on the same fading path as the DCF:
| Year | Growth | Earnings per share |
|---|---|---|
| Now | — | $2.78 |
| Year 1 | 27.21% | $3.54 |
| Year 2 | 21.16% | $4.29 |
| Year 3 | 16.62% | $5.00 |
| Year 4 | 13.21% | $5.66 |
| Year 5 | 10.66% | $6.27 |
| Earnings per share in year 5 | $6.27 |
| Exit P/E (the stock's own median P/E) | 33.39× |
| Value in 5 years = earnings × P/E | $209.20 |
| Discounted at 10.98% over 5 years: ÷ 1.6835 | $124.26 |
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Exit multiple (P/E) | $124.26 |
One method is kept, so the base value is its value: $124.26
Base value $124.26 a share
One-year price simulation: a 10% chance the price is below $30.83 and a 10% chance it is above $249.81 in a year; a 39% chance it is higher than today's $110.10, from 81.21% volatility. The simulation assumes the price drifts up at our discount rate of 10.98% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $140.14 | $88.38 |
| 9 Oct 2026 | $154.49 | $88.97 |
| 16 Oct 2026 | $124.01 | $125.21 |
| 23 Oct 2026 | $123.33 | $125.68 |
| 30 Oct 2026 | $126.98 | $125.30 |
| 6 Nov 2026 | $96.75 | $125.68 |
| 12 Nov 2026 | $110.10 | $124.26 |
Data as of 12 Nov 2026; financials to 31 Jul 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on P · Everpure company page · Call and put prices