Enviri Corporation (NVRI) Valuation

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

-509.6%

-$74.74

vs $18.25 price

Levered DCF

-$102.38

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

0.76

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022
P/E	-2.47×	-2.89×	-4.11×	-8.84×
P/B	-0.93×	-1.18×	1.08×	2.8×
P/S	0.45×	0.4×	0.39×	0.84×
EV / EBITDA	62.54×	29.64×	15.19×	14.06×
Gross margin	13.0%	13.4%	15.3%	16.7%
Operating margin	-3.8%	-0.1%	3.0%	2.5%
Net margin	-18.0%	-13.9%	-9.5%	-9.5%
Current ratio	1.52×	1.72×	1.26×	1.29×
Debt / equity	-2.83×	-3.37×	2.94×	2.56×
Interest coverage	-0.45×	-0.02×	0.4×	0.67×
Dividend yield	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022
Return on equity	37.5%	40.9%	-26.2%	-31.6%
Return on invested capital	-3.8%	-0.1%	1.9%	2.1%
Return on assets	-13.7%	-11.9%	-4.8%	-6.5%
Free cash flow yield	-20.3%	-26.5%	-21.5%	0.8%
Earnings yield	-40.4%	-34.6%	-24.3%	-11.3%
Enterprise value	$2.2B	$2.1B	$2B	$3B
Net debt / EBITDA	46.39×	21.6×	10.85×	6.5×
Cash conversion cycle (days)	99	102	96	27