EME · EMCOR Group, Inc.
$756.302026-05-17Sector: Industrials; Industry: Engineering & Construction; Sub-Industry: Construction & Engineering
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$609
-19.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($577 · $853) Analysts Range ($713 · $945) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $9.9B | — | 5.4% | 27.5% | $385MM | −$252MM | $133MM | 8.3% | — | 22.0% | $1.7B | $8.51 | — |
| 2022.Q4 | $11.1B | 11.8% | 5.1% | 27.3% | $411MM | −$78MM | $332MM | 9.1% | — | 23.0% | $1.8B | $9.01 | — |
| 2023.Q4 | $12.6B | 13.6% | 7.0% | 27.4% | $635MM | $86MM | $721MM | 8.8% | — | 35.4% | $1.8B | $14.05 | — |
| 2024.Q4 | $14.6B | 15.8% | 9.2% | 26.9% | $983MM | $83MM | $1.1B | 9.4% | — | 57.1% | $1.7B | $22.36 | — |
| 2025.Q4 | $17.0B | 16.6% | 9.8% | 30.1% | $1.2B | −$744MM | $424MM | 9.4% | — | 49.6% | $3.0B | $28.19 | 20.4 |
| italics below = DCF projection · 10yr Rev CAGR: 5.7% |
| 2026.Q4 | $18.2B | +6.9% | 10.0% | 29.1% | $1.3B | −$211MM | $1.1B | 9.1% | $984MM | 40.9% | $3.2B | $28.52 | 26.5 |
| 2027.Q4 | $19.5B | +7.3% | 10.3% | 28.1% | $1.4B | −$242MM | $1.2B | 9.1% | $1.0B | 43.0% | $3.5B | $32.12 | 23.5 |
| 2028.Q4 | $20.6B | +5.7% | 11.2% | 27.1% | $1.7B | −$203MM | $1.5B | 9.0% | $1.1B | 46.9% | $3.7B | $37.31 | 20.3 |
| 2029.Q4 | $21.8B | +6.0% | 11.9% | 26.0% | $1.9B | −$231MM | $1.7B | 9.0% | $1.2B | 50.6% | $3.9B | $42.75 | 17.7 |
| 2030.Q4 | $23.2B | +6.2% | 11.9% | 25.0% | $2.1B | −$255MM | $1.8B | 8.9% | $1.2B | 51.2% | $4.2B | $46.03 | 16.4 |
|
| Term. Yr+ | $30.8B | 4.1% | 8.5% | 20.0% | $2.1B | −$365MM | $1.7B | 8.6% | $16.5B | 23.6% | — | — | — |
Active scenario IV: $609 (-19.5% vs market)