EN DE

Energy Recovery, Inc (ERII) Fair Value & Analysis

Industrials · US · Market cap $486M

ER Energy Recovery, Inc logo Energy Recovery, Inc ERII · US
Price$8.68
Fair Value$7.79
Upside-10.3%
Quality75/100
Watch Energy Recovery, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Moderate moat 56/100
Evidence: High Range $4.79 – $9.57 Share as image

Fair value as of: Jul 15, 2026

From 24 valuation models · updated 26 days ago

Share price +0.7% over the past month.

A strong business, but screening 10% overvalued on our models.

What matters now

  • A fairly wide model range ($4.79 to $9.57) leaves room in how you read the outcome.
  • Our model range runs from $4.79 (bear) to $9.57 (bull), base $7.79. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 75/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$30.61 $7.92 Fair Value $7.79 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $7.92 – $30.61 · fair‑value band $4.79 – $9.57 · the $8.68 price screens above the $7.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Energy Recovery, Inc (ERII) currently trades at $8.68, while our model-based Fair Value estimate is $7.79, implying the stock looks roughly 10.3% overvalued today. The Quality Score stands at 75/100 (high quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Energy Recovery, Inc generated revenue of $137M at a net margin of 15.1%. Revenue grew 20.3% year over year. It earns a return on equity of 10.8%. The balance sheet holds a net cash position of $38.6M. Fundamentals as of Jul 15, 2026

Our scenario range runs from $4.79 (bear case) to $9.57 (bull case); at $8.68, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 53% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -10%, ERII screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $4.25 $6.43 $9.59 80
Residual Income $3.41 $3.77 $5.34 76
Rev-Margin DCF $4.06 $6.46 $9.59 74
All 24 models by family
DCF Models
FCF DCF $4.31 $6.82 $10.71 38
Owner Earnings $5.90 $9.50 $15.09 31
5Y Revenue Exit $4.06 $6.52 $9.84 39
5Y EBITDA Exit $5.08 $8.64 $13.13 41
5Y P/E Exit $6.08 $10.70 $16.06 38
10Y Revenue Exit $4.01 $6.26 $9.68 36
10Y EBITDA Exit $4.73 $7.68 $12.21 37
10Y P/E Exit $5.34 $9.07 $14.48 35
Earnings-Based
Graham-Dodd $3.03 $14.53 $20.00 54
Lynch FV $3.88 $5.54 $7.20 50
PEG = 1.0 $3.88 $5.54 $7.20 46
EPV $3.78 $4.20 $4.55 59
Multiples
P/E Multiple $7.02 $9.35 $11.69 63
P/S Multiple $3.92 $5.23 $6.53 58
P/B Multiple $5.68 $7.57 $9.47 55
EV/EBIT $6.76 $8.79 $10.81 53
EV/EBITDA $5.98 $7.75 $9.51 54
EV/Revenue $3.98 $5.39 $6.80 43
Asset-Based
NCAV (Graham) $2.00 $2.68 $4.00 50
Growth DCF
Growth DCF $4.25 $6.43 $9.59 80
Rev-Margin DCF $4.06 $6.46 $9.59 74
Economic Profit
Residual Income $3.41 $3.77 $5.34 76
ROIC Compounder $3.78 $4.40 $5.27 72
Growth Earnings
Growth-Adj P/E $6.06 $8.66 $11.26 68

Widest divergence: Growth Earnings ($8.66) versus Asset-Based ($2.68). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $137M
Revenue growth (YoY) +20.3%
Net margin 15.1%
Return on equity 10.8%
Free cash flow $17.4M FY2025
P/E ratio 25.5
More key figures
Operating margin -103%
EPS (TTM) $0.3700
EPS growth (YoY) +20.1%
Net cash $38.6M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 73 · Market factors (momentum, volatility) 15

Profitability 58
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Energy Recovery, Inc., together with its subsidiaries, designs, manufactures, and sells energy efficiency technology solutions in the United States, North, South and Latin America, the Middle East, Northern Africa, Asia, and Europe. It operates through Water and Emerging Technologies segments.

Full company description

Energy Recovery, Inc., together with its subsidiaries, designs, manufactures, and sells energy efficiency technology solutions in the United States, North, South and Latin America, the Middle East, Northern Africa, Asia, and Europe. It operates through Water and Emerging Technologies segments. The company offers high and low pressure, and ultra high-pressure exchangers; AT and LPT hydraulic turbochargers; and high-pressure feed and circulation pumps for use in water treatment industries, including seawater and brackish desalination, and wastewater treatment. It also provides PX G1300, which reduces energy consumption and operating costs of carbon dioxide-based refrigeration systems; and spare parts, as well as repair, field, and commissioning services. The company sells its products under the ERI, PX, PX Pressure Exchanger, Pressure Exchanger, Ultra High-Pressure PX, PX G1300, PX PowerTrain, PX G, AT, and Aquabold brands to supermarket chains, cold storage facilities, refrigeration system installers or OEMs, and other industrial users; and aftermarket customers consisting of desalination plant owners and operators. Energy Recovery, Inc. was incorporated in 1992 and is headquartered in San Leandro, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Energy Recovery, Inc reported revenue of $135M in FY2025 versus $104M in FY2021, a compound +6.7%/yr. Reported net income was $23.0M in FY2025, compounding +12.6%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$135M
Latest YoY
−7.1%
Avg. growth/yr (3Y)
+2.4%
Avg. growth/yr (5Y)
+7.9%
Avg. growth/yr (22Y)
+17.3%
Revenue +6.7%/yr
FY21 $104M
FY22 $126M
FY23 $128M
FY24 $145M
FY25 $135M
Net income +12.6%/yr
FY21 $14.3M
FY22 $24.0M
FY23 $21.5M
FY24 $23.1M
FY25 $23.0M

ERII screens 10% overvalued. Compare with Veralto Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Energy Recovery, Inc Fair Value". https://www.fairvalue-calculator.com/stock/ERII

Peer Group

Pollution & Treatment Controls · 91 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 75 · Top 25%
Fair Value upside −10% · Above median
Return on equity (TTM) 11% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) -103% · Bottom 25%
Revenue growth 20% · Top 25%
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Pollution & Treatment Controls median · lower = cheaper

P/E (TTM) 25.5× · Pricier than median
P/B 2.35× · Pricier than median
P/S (TTM) 3.55× · Pricier than 75% of peers
P/FCF 27.8× · Pricier than 75% of peers
EV/EBITDA 15.0× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 20 · sector 0
FUTURE 100 · sector 14
PAST 43 · sector 10
HEALTH 97 · sector 95
DIVIDEND 0 · sector 37

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Pollution & Treatment Controls stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Veralto Corporation VLTO $94.21 $69.11 -27%
Zurn Elkay Water Solutions Corporation ZWS $47.63 $24.92 -48%
Canmax Technologies Co 300390 ¥57.02 ¥10.41 -82%
CECO Environmental Corp CECO $83.63 $15.19 -82%
Fujian Longking Co 600388 ¥17.58 ¥15.59 -11%
Munters Group MTRS kr 166.60 kr 16.90 -90%
China Conch Venture Holdings 0586 HK$8.83 HK$14.14 +60%
Mega Union Technology Inc 6944 1,005 TWD 539.58 TWD -46%
MayAir Technology (China) Co 688376 ¥96.57 ¥18.80 -81%
Shanghai Emperor of Cleaning Hi-Tech Co 603200 ¥38.97 ¥5.73 -85%

Compare Energy Recovery, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Energy Recovery, Inc (ERII) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $7.79 versus a price of $8.68, about −10% (overvalued).
What is the fair value of ERII?
Our model-based fair value for Energy Recovery, Inc is $7.79 (as of Jul 15, 2026), built from audited fundamentals. The current price is $8.68.
What is the quality score of ERII?
Energy Recovery, Inc has a Quality Score of 75/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Energy Recovery, Inc (ERII)?
Energy Recovery, Inc reported trailing-twelve-month revenue of about $137M (latest available figure, as of Jul 15, 2026).
What is the net profit margin of ERII?
The net profit margin of Energy Recovery, Inc is about 15.1%, meaning it keeps roughly 15.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Energy Recovery, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.