Epiroc AB (publ) (EPIPF)
OTC Markets OTCPK: EPIPF
· Real-Time Price · USD
19.15
+0.00 (0.00%)
At close: Aug 13, 2026, 8:00 PM
Intrinsic Value Calculator
Growth rate above 20% is unusually high. Only ~5% of companies sustain such growth for 5+ years. Consider using a more conservative estimate.
Current Price
$19.15
Estimated Intrinsic Value (today)
$108 463.97%
Margin of Safety
+82%
Implied Growth
-13.75%
Market expectation
Intrinsic Value Analysis
Fairly Valued
Buy Below (Margin)
30%
$76
20%
$86
10%
$97
Historical and Projected Free Cash Flow
Sensitivity Analysis
Fair values at different growth and discount rate combinations
| Growth / Discount | 8% | 10% | 12% | 14% |
|---|---|---|---|---|
| -5% | $33 | $30 | $27 | $25 |
| 0% | $42 | $38 | $35 | $32 |
| +5% | $53 | $48 | $44 | $40 |
| +10% | $66 | $60 | $55 | $50 |
| +15% | $82 | $75 | $68 | $63 |
| +20% | $101 | $92 | $84 | $77 |
Undervalued
Overvalued
Current