Egain Corp. (EGAN) intrinsic value & 10-year financials
Egain Corp. (EGAN) has a Graham intrinsic value of $37.53 per share. At $5.55 on Oct 17, 2026, the stock trades 85% below that value. Over the last 10 fiscal years revenue grew 2.7% a year to $88.4M, with an average return on invested capital of -22.8%.
- Graham intrinsic value
- $37.53
- Share price (Oct 17, 2026)
- $5.55
- Price vs Graham value
- 85% below
- Market cap
- $159.0M
- Revenue (FY2025)
- $88.4M
- Revenue growth (10-yr CAGR)
- 2.7%
- ROIC (10-yr avg)
- -22.8%
- Free cash flow (FY2025)
- $4.7M
EGAN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $88.4M | $32.3M | $1.13 | $4.7M | 5.0% | 78.1% |
| FY2024 | $92.8M | $7.8M | $0.25 | $12.3M | 6.4% | -51.2% |
| FY2023 | $98.0M | $2.1M | $0.06 | $4.3M | 1.4% | -7.8% |
| FY2022 | $92.0M | -$2.4M | -$0.08 | $7.5M | -2.3% | 14.7% |
| FY2021 | $78.3M | $7.0M | $0.21 | $13.5M | 9.4% | -54.5% |
| FY2020 | $72.7M | $7.2M | $0.23 | $13.5M | 10.2% | -63.2% |
| FY2019 | $67.2M | $4.2M | $0.14 | $6.6M | 8.2% | 59.0% |
| FY2018 | $61.3M | -$2.0M | -$0.07 | $6.5M | -1.6% | 9.9% |
| FY2017 | $58.2M | -$6.0M | -$0.22 | $4.9M | -6.4% | -89.4% |
| FY2016 | $69.4M | -$6.2M | -$0.23 | $1.3M | -8.5% | -123.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
EGAIN Corp has demonstrated mature, steady growth, with revenue compounding at 2.7% annually over the past decade.
EGAIN Corp has historically struggled to out-earn its cost of capital, averaging just -22.8% ROIC.
EGAIN Corp has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, EGAIN Corp is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $37.53 per share.