EMR · Emerson Electric Co.
$143.492026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Electrical Components & Equipment
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$41
-71.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($29 · $95) Analysts Range ($125 · $185) 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.Q2 | $15.2B | — | 18.2% | 21.2% | $2.2B | −$8.1B | −$6.0B | 9.3% | — | 7.4% | $29.5B | $23.48 | — |
| 2025.Q1 | $17.5B | 15.3% | 15.2% | 22.2% | $2.1B | $1.2B | $3.3B | 10.3% | — | 7.6% | $25.3B | $3.50 | — |
| 2025.Q2 | $17.5B | 0.0% | 15.2% | 24.3% | $2.0B | $1.1B | $3.2B | 9.9% | — | 7.1% | $31.7B | $3.50 | — |
| 2026.Q1 | $18.0B | 3.0% | 19.6% | 23.2% | $2.7B | $764MM | $3.5B | 9.7% | — | 8.5% | $32.0B | $4.07 | — |
| 2026.Q2 | $18.3B | 1.7% | 20.0% | 21.2% | $2.9B | $543MM | $3.4B | 9.8% | — | 9.0% | $32.0B | $4.34 | 22.1 |
| italics below = DCF projection · 10yr Rev CAGR: 6.9% |
| 2027.Q2 | $19.3B | +5.6% | 19.6% | 21.1% | $3.0B | −$1.1B | $1.9B | 9.6% | $1.7B | 9.2% | $33.1B | $5.30 | 27.1 |
| 2028.Q2 | $20.4B | +5.4% | 20.6% | 21.0% | $3.3B | −$1.3B | $2.0B | 9.5% | $1.7B | 9.8% | $34.4B | $5.88 | 24.4 |
| 2029.Q2 | $21.8B | +6.9% | 21.9% | 20.9% | $3.8B | −$2.1B | $1.7B | 9.4% | $1.3B | 10.6% | $36.5B | $6.70 | 21.4 |
| 2030.Q2 | $23.8B | +9.2% | 23.4% | 20.7% | $4.4B | $0MM | $4.4B | 9.3% | $3.1B | 12.1% | $36.5B | $7.83 | 18.3 |
| 2031.Q2 | $26.1B | +9.8% | 23.4% | 20.6% | $4.9B | $0MM | $4.9B | 9.2% | $3.1B | 13.3% | $36.5B | $8.62 | 16.6 |
|
| Term. Yr+ | $37.1B | 4.1% | 18.0% | 20.0% | $5.3B | −$2.6B | $2.7B | 8.6% | $25.4B | 8.4% | — | — | — |
Active scenario IV: $41 (-71.3% vs market)