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.
Based on its market price of 547.22 USD and our intrinsic valuation, EMCOR Group Inc (EME) is overvalued by 12.8%.
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% |
Market Cap (mil) | 24,494 |
Beta | 1.6 |
Outstanding shares (mil) | 45 |
Enterprise Value (mil) | 24,174 |
Market risk premium | 5.1% |
Cost of Equity | 10.9% |
Cost of Debt | 10.6% |
WACC | 10.9% |