EME
EMCOR Group Inc
Price:  
547.22 
USD
Volume:  
302,472
United States | Construction & Engineering

EME Intrinsic Value

-12.8 %
Upside

What is the intrinsic value of EME?

As of 2025-07-04, the Intrinsic Value of EMCOR Group Inc (EME) is 477.22 USD. This EME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 547.22 USD, the upside of EMCOR Group Inc is -12.8%.

The range of the Intrinsic Value is 376.33 - 665.66 USD.

Is EME undervalued or overvalued?

Based on its market price of 547.22 USD and our intrinsic valuation, EMCOR Group Inc (EME) is overvalued by 12.8%.

547.22 USD
Stock Price
477.22 USD
Intrinsic Value
Intrinsic Value Details

EME Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 376.33 - 665.66 477.22 -12.8%
DCF (Growth Exit 10Y) 490.94 - 844.82 615.53 12.5%
DCF (EBITDA Exit 5Y) 688.93 - 806.53 741.73 35.5%
DCF (EBITDA Exit 10Y) 743.19 - 948.54 835.20 52.6%
Peter Lynch Fair Value 586.84 - 586.84 586.84 7.24%
P/E Multiples 654.51 - 762.42 705.71 29.0%
EV/EBITDA Multiples 505.43 - 631.39 550.13 0.5%
Earnings Power Value 136.4 - 174.75 155.58 -71.6%
Dividend Discount Model - Stable 158.92 - 382.89 270.91 -50.5%
Dividend Discount Model - Multi Stages 319.93 - 608.6 420.38 -23.2%

EME Intrinsic Value - Key Valuation Metrics

Market Cap (mil)24,494
Beta1.6
Outstanding shares (mil)45
Enterprise Value (mil)24,174
Market risk premium5.1%
Cost of Equity10.9%
Cost of Debt10.6%
WACC10.9%