PWR · Quanta Services, Inc.
$687.872026-07-21Sector: Industrials; Industry: Engineering & Construction; Sub-Industry: Construction & Engineering
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$436
-36.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($248 · $479) Analysts Range ($503 · $900) 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 | $20.9B | — | 5.4% | 23.8% | $864MM | −$150MM | $714MM | 9.3% | — | 9.0% | $9.6B | $4.90 | — |
| 2024.Q4 | $20.9B | 0.0% | 5.4% | 23.5% | $868MM | −$1.4B | −$575MM | 9.2% | — | 8.5% | $10.8B | $4.90 | — |
| 2025.Q1 | $23.7B | 13.4% | 5.6% | 24.2% | $1.0B | −$1.4B | −$425MM | 9.9% | — | 9.1% | $11.5B | $5.95 | — |
| 2025.Q4 | $23.7B | 0.0% | 5.6% | 26.2% | $987MM | −$4.0B | −$3.0B | 9.3% | — | 9.3% | $9.7B | $5.95 | — |
| 2026.Q1 | $30.0B | 26.7% | 5.8% | 24.0% | $1.3B | −$3.6B | −$2.3B | 9.7% | — | 10.8% | $14.7B | $7.34 | 60.6 |
| italics below = DCF projection · 10yr Rev CAGR: 11.1% |
| 2027.Q1 | $36.3B | +21.0% | 5.8% | 23.6% | $1.6B | −$3.8B | −$2.2B | 9.4% | −$2.0B | 9.8% | $18.5B | $10.66 | 64.5 |
| 2028.Q1 | $41.3B | +13.7% | 6.1% | 23.2% | $1.9B | −$2.8B | −$854MM | 9.4% | −$713MM | 9.7% | $21.3B | $12.67 | 54.3 |
| 2029.Q1 | $46.4B | +12.4% | 6.2% | 22.8% | $2.2B | −$2.7B | −$443MM | 9.3% | −$339MM | 9.8% | $24.0B | $14.64 | 47.0 |
| 2030.Q1 | $51.4B | +10.8% | 6.5% | 22.4% | $2.6B | −$2.9B | −$296MM | 9.2% | −$207MM | 10.3% | $26.9B | $17.19 | 40.0 |
| 2031.Q1 | $58.5B | +13.8% | 6.5% | 22.0% | $3.0B | −$4.1B | −$1.1B | 9.1% | −$709MM | 10.3% | $31.0B | $19.65 | 35.0 |
|
| Term. Yr+ | $89.1B | 4.1% | 14.9% | 20.0% | $10.6B | −$3.3B | $7.3B | 8.6% | $67.9B | 13.1% | — | — | — |
Active scenario IV: $436 (-36.6% vs market)