EME
EMCOR Group Inc
Price:  
541.80 
USD
Volume:  
386,483.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EME Intrinsic Value

-11.90 %
Upside

What is the intrinsic value of EME?

As of 2025-07-03, 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 541.80 USD, the upside of EMCOR Group Inc is -11.90%.

The range of the Intrinsic Value is 376.33 - 665.66 USD

Is EME undervalued or overvalued?

Based on its market price of 541.80 USD and our intrinsic valuation, EMCOR Group Inc (EME) is overvalued by 11.90%.

541.80 USD
Stock Price
477.22 USD
Intrinsic Value
Intrinsic Value Details

EME Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 376.33 - 665.66 477.22 -11.9%
DCF (Growth 10y) 490.94 - 844.82 615.53 13.6%
DCF (EBITDA 5y) 682.41 - 800.09 735.24 35.7%
DCF (EBITDA 10y) 737.65 - 942.33 829.33 53.1%
Fair Value 586.84 - 586.84 586.84 8.31%
P/E 638.47 - 753.03 688.70 27.1%
EV/EBITDA 499.57 - 623.07 546.35 0.8%
EPV 136.40 - 174.75 155.58 -71.3%
DDM - Stable 158.92 - 382.89 270.91 -50.0%
DDM - Multi 319.93 - 608.60 420.38 -22.4%

EME Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,250.97
Beta 1.60
Outstanding shares (mil) 44.76
Enterprise Value (mil) 23,931.37
Market risk premium 4.60%
Cost of Equity 10.93%
Cost of Debt 10.56%
WACC 10.93%