As of 2025-12-18, the Intrinsic Value of EMCOR Group Inc (EME) is 853.13 USD. This EME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 596.47 USD, the upside of EMCOR Group Inc is 43.00%.
The range of the Intrinsic Value is 674.12 - 1,183.78 USD
Based on its market price of 596.47 USD and our intrinsic valuation, EMCOR Group Inc (EME) is undervalued by 43.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 674.12 - 1,183.78 | 853.13 | 43.0% |
| DCF (Growth 10y) | 993.22 - 1,714.35 | 1,248.45 | 109.3% |
| DCF (EBITDA 5y) | 1,245.08 - 1,467.30 | 1,354.84 | 127.1% |
| DCF (EBITDA 10y) | 1,549.88 - 1,985.46 | 1,755.62 | 194.3% |
| Fair Value | 631.21 - 631.21 | 631.21 | 5.82% |
| P/E | 780.17 - 1,036.44 | 875.00 | 46.7% |
| EV/EBITDA | 591.10 - 787.89 | 668.57 | 12.1% |
| EPV | 146.17 - 183.09 | 164.63 | -72.4% |
| DDM - Stable | 174.82 - 416.19 | 295.50 | -50.5% |
| DDM - Multi | 574.58 - 1,066.25 | 747.09 | 25.3% |
| Market Cap (mil) | 26,703.96 |
| Beta | 1.45 |
| Outstanding shares (mil) | 44.77 |
| Enterprise Value (mil) | 26,055.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.78% |
| Cost of Debt | 10.56% |
| WACC | 10.78% |