EMCOR Group, Inc. (EME) DCF Valuation

EMCOR Group, Inc. (EME) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

EMCOR Group, Inc. (EME) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the EMCOR Group, Inc. (EME) DCF Calculator! Explore real EMCOR financials, adjust growth assumptions and expenses, and instantly observe how these modifications affect the intrinsic value of EMCOR Group, Inc. (EME).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 9,174.6 8,797.1 9,903.6 11,076.1 12,582.9 13,649.5 14,806.5 16,061.6 17,423.0 18,899.9
Revenue Growth, % 0 -4.12 12.58 11.84 13.6 8.48 8.48 8.48 8.48 8.48
EBITDA 556.1 601.4 646.9 682.4 1,009.0 917.5 995.3 1,079.6 1,171.2 1,270.4
EBITDA, % 6.06 6.84 6.53 6.16 8.02 6.72 6.72 6.72 6.72 6.72
Depreciation 92.1 106.7 112.4 108.6 119.0 144.1 156.3 169.5 183.9 199.5
Depreciation, % 1 1.21 1.14 0.98059 0.94545 1.06 1.06 1.06 1.06 1.06
EBIT 464.0 494.8 534.4 573.8 890.1 773.4 839.0 910.1 987.2 1,070.9
EBIT, % 5.06 5.62 5.4 5.18 7.07 5.67 5.67 5.67 5.67 5.67
Total Cash 358.8 902.9 821.3 456.4 789.8 897.2 973.2 1,055.7 1,145.2 1,242.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,208.6 2,094.1 2,434.7 2,840.5 3,473.4
Account Receivables, % 24.07 23.8 24.58 25.65 27.6
Inventories 40.4 53.3 54.1 85.6 110.8 88.6 96.2 104.3 113.1 122.7
Inventories, % 0.44085 0.60632 0.54625 0.7732 0.88036 0.64939 0.64939 0.64939 0.64939 0.64939
Accounts Payable 665.4 671.9 734.3 849.3 936.0 1,021.3 1,107.8 1,201.7 1,303.6 1,414.1
Accounts Payable, % 7.25 7.64 7.41 7.67 7.44 7.48 7.48 7.48 7.48 7.48
Capital Expenditure -48.4 -48.0 -36.2 -49.3 -78.4 -68.4 -74.2 -80.5 -87.3 -94.8
Capital Expenditure, % -0.52789 -0.54528 -0.36544 -0.445 -0.6231 -0.50134 -0.50134 -0.50134 -0.50134 -0.50134
Tax Rate, % 27.48 27.48 27.48 27.48 27.48 27.48 27.48 27.48 27.48 27.48
EBITAT 334.6 260.7 387.2 417.1 645.5 529.7 574.6 623.3 676.2 733.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,205.5 427.6 184.5 154.0 114.7 754.4 444.9 482.6 523.5 567.8
WACC, % 9.41 9.39 9.41 9.41 9.41 9.4 9.4 9.4 9.4 9.4
PV UFCF
SUM PV UFCF 2,157.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 585
Terminal Value 9,134
Present Terminal Value 5,828
Enterprise Value 7,985
Net Debt -450
Equity Value 8,435
Diluted Shares Outstanding, MM 48
Equity Value Per Share 177.34

What You Will Get

  • Comprehensive EME Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to your needs.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically and updated dynamically.
  • Scenario Testing: Evaluate various scenarios to assess EMCOR Group’s future performance.
  • User-Friendly Design: Tailored for professionals but easy for newcomers to navigate.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue projections, operating margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Accuracy: Leverages EMCOR Group, Inc.'s (EME) actual financial data for dependable valuation results.
  • Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based EME DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates EMCOR Group’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose EMCOR Group, Inc. (EME) Calculator?

  • Reliable Data: Utilize actual EMCOR financials for trustworthy valuation outcomes.
  • Flexible Settings: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency: Built-in calculations save you the hassle of starting from scratch.
  • Expert-Level Tool: Tailored for investors, analysts, and industry consultants.
  • Easy to Use: User-friendly design and guided instructions cater to users of all skill levels.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling EMCOR Group, Inc. (EME) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for EMCOR Group, Inc. (EME).
  • Consultants: Deliver professional valuation insights on EMCOR Group, Inc. (EME) to clients quickly and accurately.
  • Business Owners: Understand how large companies like EMCOR Group, Inc. (EME) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving EMCOR Group, Inc. (EME).

What the Template Contains for EMCOR Group, Inc. (EME)

  • Comprehensive DCF Model: Editable template featuring intricate valuation calculations.
  • Real-World Data: EMCOR’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Graphs and tables providing clear, actionable insights.

No products were found matching.