As of 2024-12-15, the Intrinsic Value of EMCOR Group Inc (EME) is
516.51 USD. This EME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 479.28 USD, the upside of EMCOR Group Inc is
7.80%.
The range of the Intrinsic Value is 389.41 - 798.83 USD
516.51 USD
Intrinsic Value
EME Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
389.41 - 798.83 |
516.51 |
7.8% |
| DCF (Growth 10y) |
472.99 - 922.57 |
613.77 |
28.1% |
| DCF (EBITDA 5y) |
518.11 - 670.22 |
581.55 |
21.3% |
| DCF (EBITDA 10y) |
596.22 - 807.63 |
684.99 |
42.9% |
| Fair Value |
503.53 - 503.53 |
503.53 |
5.06% |
| P/E |
409.04 - 645.33 |
504.35 |
5.2% |
| EV/EBITDA |
406.89 - 588.37 |
502.91 |
4.9% |
| EPV |
128.78 - 157.38 |
143.08 |
-70.1% |
| DDM - Stable |
181.21 - 518.40 |
349.80 |
-27.0% |
| DDM - Multi |
317.92 - 703.33 |
437.50 |
-8.7% |
EME Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,046.88 |
| Beta |
1.91 |
| Outstanding shares (mil) |
46.00 |
| Enterprise Value (mil) |
21,017.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.64% |
| Cost of Debt |
4.25% |
| WACC |
9.64% |