Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Capital Goods
/
Energy Recovery
ERII
Energy Recovery
Renewable Energy Trends Will Restrict Desalination Industry Outlook
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
17 Aug 25
Updated
17 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$14.00
3.7% overvalued
intrinsic discount
17 Aug
US$14.52
1Y
-18.4%
7D
0.7%
Loading
1Y
-18.4%
7D
0.7%
Author's Valuation
US$14.0
3.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$14.0
3.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-17m
220m
2014
2017
2020
2023
2025
2026
2028
Revenue US$220.0m
Earnings US$55.6m
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
7.93%
Calculation
US$55.62m
Earnings '28
x
13.29x
PE Ratio '28
=
US$739.33m
Market Cap '28
US$739.33m
Market Cap '28
/
42.79m
No. shares '28
=
US$17.28
Share Price '28
US$17.28
Share Price '28
Discounted to 2025 @ 7.93% p.a.
=
US$13.74
Fair Value '25
