Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Capital Goods
/
Energy Recovery
ERII
Energy Recovery
Advanced Water Treatment Will Leverage Secular ESG And Efficiency Trends
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
12 May 25
Updated
20 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$20.00
26.3% undervalued
intrinsic discount
20 Aug
US$14.73
Loading
1Y
-18.3%
7D
3.4%
Author's Valuation
US$20.0
26.3% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$20.0
26.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-17m
220m
2014
2017
2020
2023
2025
2026
2028
Revenue US$220.2m
Earnings US$55.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.32%
Machinery revenue growth rate
0.26%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.94%
Calculation
US$55.73m
Earnings '28
x
18.95x
PE Ratio '28
=
US$1.06b
Market Cap '28
US$1.06b
Market Cap '28
/
42.79m
No. shares '28
=
US$24.68
Share Price '28
US$24.68
Share Price '28
Discounted to 2025 @ 7.93% p.a.
=
US$19.63
Fair Value '25