EMR · Emerson Electric Co.
$131.702026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Electrical Components & Equipment
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$44
-66.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($37 · $75) 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 |
|---|
| 2022.Q1 | $12.9B | — | 15.1% | 20.4% | $1.6B | $768MM | $2.3B | 7.2% | — | 10.8% | $14.4B | $4.08 | — |
| 2023.Q1 | $13.8B | 6.7% | 17.1% | 22.5% | $1.8B | −$4.9B | −$3.1B | 9.1% | — | 11.1% | $18.5B | $5.73 | — |
| 2024.Q1 | $15.2B | 9.9% | 18.2% | 20.7% | $2.2B | −$8.4B | −$6.2B | 9.0% | — | 9.1% | $29.6B | $23.43 | — |
| 2025.Q1 | $17.5B | 15.3% | 15.2% | 22.2% | $2.1B | $1.2B | $3.3B | 10.3% | — | 7.6% | $25.3B | $3.49 | — |
| 2026.Q1 | $18.2B | 4.0% | 18.0% | 23.2% | $2.5B | $764MM | $3.3B | 9.7% | — | 8.8% | $32.0B | $4.10 | 22.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2027.Q1 | $19.2B | +5.5% | 18.0% | 22.9% | $2.7B | −$244MM | $2.4B | 9.5% | $2.2B | 8.3% | $32.2B | $4.71 | 28.0 |
| 2028.Q1 | $20.2B | +5.3% | 17.7% | 22.6% | $2.8B | −$352MM | $2.4B | 9.4% | $2.0B | 8.6% | $32.5B | $4.91 | 26.8 |
| 2029.Q1 | $21.4B | +5.9% | 17.5% | 22.3% | $2.9B | −$687MM | $2.2B | 9.3% | $1.7B | 8.8% | $33.2B | $5.15 | 25.6 |
| 2030.Q1 | $22.4B | +4.9% | 17.2% | 21.9% | $3.0B | −$325MM | $2.7B | 9.2% | $1.9B | 9.0% | $33.6B | $5.35 | 24.6 |
| 2031.Q1 | $23.5B | +4.5% | 16.7% | 21.6% | $3.1B | −$355MM | $2.7B | 9.2% | $1.7B | 9.1% | $33.9B | $5.46 | 24.1 |
|
| Term. Yr+ | $30.1B | 4.1% | 16.7% | 20.0% | $4.0B | −$1.9B | $2.1B | 8.6% | $19.6B | 8.6% | — | — | — |
Active scenario IV: $44 (-66.8% vs market)