EagleRock Land LLC (EROK) Valuation | Quantisight AI

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+3405.9%

$671.72

vs $19.16 price

Levered DCF

$77.62

After debt service

Piotroski score

—

Altman Z-score

—

Rating

B

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024
P/E	2,184×	-506.73×
P/B	-13.07×	-507.11×
P/S	3.85×	30.8×
EV / EBITDA	46.36×	53.1×
Gross margin	49.1%	30.8%
Operating margin	2.9%	15.0%
Net margin	0.3%	-6.1%
Current ratio	4.61×	0.75×
Debt / equity	-7.21×	-66.98×
Interest coverage	10.64×	0.3×
Dividend yield	0.0%	0.0%
Payout ratio	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024
Return on equity	-0.9%	100.0%
Return on invested capital	0.3%	3.1%
Return on assets	0.0%	-1.2%
Free cash flow yield	1.6%	-0.1%
Earnings yield	0.1%	-0.2%
Enterprise value	$830.6M	$616.1M
Net debt / EBITDA	15.93×	6.11×
Cash conversion cycle (days)	41	18