As of 2024-07-27, the Intrinsic Value of Emerson Electric Co (EMR) is
163.94 USD. This EMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 116.84 USD, the upside of Emerson Electric Co is
%.
The range of the Intrinsic Value is 95.17 - 520.98 USD
163.94 USD
Intrinsic Value
EMR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
95.17 - 520.98 |
163.94 |
40.3% |
| DCF (Growth 10y) |
127.10 - 644.51 |
211.20 |
80.8% |
| DCF (EBITDA 5y) |
109.61 - 147.24 |
132.97 |
13.8% |
| DCF (EBITDA 10y) |
140.70 - 202.63 |
175.03 |
49.8% |
| Fair Value |
469.28 - 469.28 |
469.28 |
301.64% |
| P/E |
98.14 - 533.10 |
306.62 |
162.4% |
| EV/EBITDA |
91.66 - 115.05 |
108.03 |
-7.5% |
| EPV |
51.47 - 79.59 |
65.53 |
-43.9% |
| DDM - Stable |
208.75 - 1,168.35 |
688.55 |
489.3% |
| DDM - Multi |
82.17 - 358.61 |
133.83 |
14.5% |
EMR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
66,844.16 |
| Beta |
0.65 |
| Outstanding shares (mil) |
572.10 |
| Enterprise Value (mil) |
75,295.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.87% |
| Cost of Debt |
4.31% |
| WACC |
7.39% |