EME · EMCOR Group, Inc.
$798.102026-07-21Sector: Industrials; Industry: Engineering & Construction; Sub-Industry: Construction & Engineering
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$702
-12.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($629 · $908) Analysts Range ($918 · $1100) 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 |
|---|
| 2024.Q1 | $12.6B | — | 7.0% | 27.2% | $637MM | $222MM | $860MM | 9.0% | — | 34.5% | $1.8B | $14.05 | — |
| 2024.Q4 | $12.6B | 0.0% | 7.0% | 26.9% | $640MM | $83MM | $724MM | 9.4% | — | 36.3% | $1.7B | $14.05 | — |
| 2025.Q1 | $14.6B | 15.8% | 9.2% | 26.7% | $985MM | −$839MM | $146MM | 9.5% | — | 44.9% | $2.7B | $22.36 | — |
| 2025.Q4 | $14.6B | 0.0% | 9.2% | 30.1% | $940MM | −$744MM | $196MM | 9.4% | — | 32.7% | $3.0B | $22.36 | — |
| 2026.Q1 | $17.8B | 21.9% | 9.9% | 29.8% | $1.2B | −$98MM | $1.1B | 9.3% | — | 40.5% | $3.1B | $29.63 | 20.5 |
| italics below = DCF projection · 10yr Rev CAGR: 6.8% |
| 2027.Q1 | $19.4B | +9.4% | 10.0% | 28.8% | $1.4B | −$287MM | $1.1B | 9.1% | $1.0B | 43.1% | $3.3B | $30.59 | 26.1 |
| 2028.Q1 | $20.9B | +7.5% | 10.5% | 27.9% | $1.6B | −$252MM | $1.3B | 9.0% | $1.1B | 45.7% | $3.6B | $35.17 | 22.7 |
| 2029.Q1 | $22.4B | +7.1% | 11.6% | 26.9% | $1.9B | −$256MM | $1.6B | 9.0% | $1.3B | 51.0% | $3.9B | $42.15 | 18.9 |
| 2030.Q1 | $24.2B | +8.5% | 12.2% | 25.9% | $2.2B | −$329MM | $1.9B | 8.9% | $1.3B | 54.4% | $4.2B | $48.44 | 16.5 |
| 2031.Q1 | $26.1B | +7.8% | 12.2% | 24.9% | $2.4B | −$328MM | $2.1B | 8.9% | $1.3B | 54.9% | $4.5B | $52.90 | 15.1 |
|
| Term. Yr+ | $35.7B | 4.1% | 8.5% | 20.0% | $2.4B | −$423MM | $2.0B | 8.6% | $19.1B | 23.6% | — | — | — |
Active scenario IV: $702 (-12.1% vs market)