EMR
Emerson Electric Co
Price:  
106.46 
USD
Volume:  
1,828,878.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMR Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Emerson Electric Co (EMR) is 142.33 USD. This EMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.46 USD, the upside of Emerson Electric Co is %.

The range of the Intrinsic Value is 86.53 - 365.22 USD

106.46 USD
Stock Price
142.33 USD
Intrinsic Value
Intrinsic Value Details

EMR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.53 - 365.22 142.33 33.7%
DCF (Growth 10y) 115.23 - 450.55 182.84 71.7%
DCF (EBITDA 5y) 99.76 - 133.52 117.32 10.2%
DCF (EBITDA 10y) 127.69 - 182.42 154.38 45.0%
Fair Value 469.28 - 469.28 469.28 340.80%
P/E 102.42 - 531.98 299.36 181.2%
EV/EBITDA 83.47 - 105.45 96.52 -9.3%
EPV 48.60 - 73.43 61.02 -42.7%
DDM - Stable 193.72 - 865.09 529.41 397.3%
DDM - Multi 75.64 - 263.18 117.58 10.4%

EMR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 60,905.77
Beta 0.81
Outstanding shares (mil) 572.10
Enterprise Value (mil) 69,356.77
Market risk premium 4.60%
Cost of Equity 8.37%
Cost of Debt 4.31%
WACC 7.79%