PWR · Quanta Services, Inc.
$560.632026-05-17Sector: Industrials; Industry: Engineering & Construction; Sub-Industry: Construction & Engineering
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$225
-60.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($150 · $237) Analysts Range ($428 · $685) 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 | $13.0B | — | 5.2% | 21.0% | $537MM | −$3.0B | −$2.5B | 8.1% | — | 6.2% | $8.7B | $3.20 | — |
| 2022.Q4 | $17.1B | 31.5% | 5.6% | 27.3% | $694MM | −$287MM | $407MM | 8.9% | — | 7.9% | $8.8B | $3.24 | — |
| 2023.Q4 | $20.9B | 22.3% | 5.4% | 22.6% | $878MM | −$426MM | $452MM | 8.6% | — | 9.7% | $9.3B | $4.91 | — |
| 2024.Q4 | $23.7B | 13.4% | 5.6% | 23.5% | $1.0B | −$1.4B | −$420MM | 9.2% | — | 10.2% | $10.8B | $5.97 | — |
| 2025.Q4 | $28.4B | 19.8% | 5.8% | 26.2% | $1.2B | −$4.0B | −$2.8B | 9.3% | — | 11.8% | $9.7B | $6.78 | 51.9 |
| italics below = DCF projection · 10yr Rev CAGR: 11.1% |
| 2026.Q4 | $33.4B | +17.9% | 5.8% | 25.6% | $1.5B | −$2.6B | −$1.2B | 9.0% | −$1.1B | 13.2% | $12.3B | $9.59 | 58.5 |
| 2027.Q4 | $37.8B | +13.1% | 6.2% | 24.9% | $1.8B | −$1.9B | −$163MM | 9.0% | −$137MM | 13.3% | $14.3B | $11.67 | 48.0 |
| 2028.Q4 | $43.1B | +13.9% | 6.5% | 24.3% | $2.1B | −$2.0B | $80MM | 8.9% | $62MM | 13.8% | $16.3B | $13.88 | 40.4 |
| 2029.Q4 | $49.5B | +14.9% | 6.6% | 23.7% | $2.5B | −$3.4B | −$944MM | 8.9% | −$670MM | 13.8% | $19.7B | $16.42 | 34.1 |
| 2030.Q4 | $56.1B | +13.3% | 6.6% | 23.1% | $2.8B | −$3.6B | −$786MM | 8.8% | −$512MM | 13.2% | $23.3B | $18.76 | 29.9 |
|
| Term. Yr+ | $84.9B | 4.1% | 7.8% | 20.0% | $5.3B | −$1.7B | $3.6B | 8.6% | $34.6B | 13.1% | — | — | — |
Active scenario IV: $225 (-60.0% vs market)