E-Power Inc. (EPOW) intrinsic value & 10-year financials
E-Power Inc. (EPOW) has a Graham intrinsic value of $785,177,337.14 per share. Over the last 9 fiscal years revenue grew 19.2% a year to $46.4M, with an average return on invested capital of -17.8%.
- Graham intrinsic value
- $785,177,337.14
- Revenue (FY2025)
- $46.4M
- Revenue growth (9-yr CAGR)
- 19.2%
- ROIC (10-yr avg)
- -17.8%
- Free cash flow (FY2025)
- -$31.6M
EPOW 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $46.4M | -$16.6M | -$0.57 | -$31.6M | -34.5% | -62.9% |
| FY2024 | $65.0M | -$11.8M | -$0.48 | -$7.8M | -25.5% | -141.1% |
| FY2023 | $45.1M | -$24.2M | -$1.08 | -$12.8M | -67.8% | -139.1% |
| FY2022 | $38.1M | -$22.4M | -$0.90 | -$53.3M | -49.3% | -46.1% |
| FY2021 | $7.4M | -$8.4M | $23,638,751.00 | -$5.3M | -100.0% | -21.1% |
| FY2020 | $23.2M | $12.1M | $16,800,000.00 | $5.1M | 63.5% | 70.1% |
| FY2019 | $17.9M | $9.7M | — | $1.1M | 60.1% | 88.6% |
| FY2018 | $13.5M | $7.5M | — | $5.7M | 64.3% | 109.5% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
E-Power Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
E-Power Inc. has historically struggled to out-earn its cost of capital, averaging just -35.9% ROIC.
E-Power Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, E-Power Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $785177337.14 per share.