Acme United Corporation

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: FCF ramping from a normalized $9.0M (TTM FCF was $8.15M, though depressed by working-capital timing) to $11.5M by year 10 (~2.7% CAGR); 9% discount rate; 2.5% terminal growth; less $33.44M net debt; 3.8M shares outstanding.

Reasoning: Acme United is a small, steadily profitable manufacturer/marketer of cutting tools, first-aid and other branded consumer products with a long history of mid-single-digit organic growth and consistent (if modest) free cash flow, so a standard mature-company DCF using normalized FCF and a market-appropriate discount rate is the most direct real-calculation measure of intrinsic value.