Previous Close | $180.97 |
Intrinsic Value | $2.88 |
Upside potential | -98% |
Data is not available at this time.
AMETEK, Inc. operates as a leading global manufacturer of electronic instruments and electromechanical devices, serving a diverse range of industries including aerospace, power generation, industrial automation, and healthcare. The company’s revenue model is built on high-margin, niche products with long lifecycles, supported by a mix of recurring aftermarket services and innovative R&D-driven solutions. Its two core segments—Electronic Instruments (EIG) and Electromechanical (EMG)—cater to mission-critical applications, ensuring steady demand even in cyclical markets. AMETEK’s competitive edge lies in its ability to deliver precision-engineered solutions through a decentralized operating structure, fostering agility and customer-centric innovation. The company maintains a strong market position by targeting high-growth sectors like renewable energy and electric vehicles, while leveraging acquisitions to expand its technological capabilities and geographic reach. Its reputation for reliability and performance has solidified long-term relationships with blue-chip clients, reinforcing its leadership in specialized industrial and electronic markets.
In FY 2024, AMETEK reported revenue of $6.94 billion, with net income of $1.38 billion, reflecting a robust net margin of approximately 19.8%. Diluted EPS stood at $5.93, underscoring efficient earnings conversion. Operating cash flow reached $1.83 billion, while capital expenditures were modest at $127 million, indicating disciplined capital allocation and high cash generation relative to reinvestment needs.
The company’s earnings power is evident in its consistent operating cash flow, which covers capital expenditures by a wide margin, supporting both growth initiatives and shareholder returns. AMETEK’s capital efficiency is further highlighted by its ability to maintain high margins in niche markets, with R&D and acquisitions driving incremental returns on invested capital.
AMETEK’s balance sheet remains solid, with $374 million in cash and equivalents against total debt of $2.08 billion. The manageable leverage and strong cash flow provide flexibility for strategic acquisitions and organic investments. The company’s financial health is further reinforced by its ability to service debt while funding dividends and growth initiatives.
AMETEK has demonstrated steady growth through a combination of organic innovation and strategic acquisitions, targeting mid-single-digit annual revenue expansion. The company pays a reliable dividend, with a FY 2024 payout of $1.12 per share, reflecting a conservative payout ratio and commitment to returning capital to shareholders while retaining ample liquidity for growth.
The market values AMETEK for its resilient business model and consistent execution, with a premium likely attached to its high-margin, defensible niches. Investors expect continued outperformance in industrial technology, supported by disciplined M&A and operational excellence, though macroeconomic cyclicality remains a watchpoint.
AMETEK’s decentralized structure, focus on high-value niches, and acquisitive growth strategy position it well for long-term success. Near-term headwinds in industrial demand may arise, but the company’s diversified end markets and innovation pipeline provide resilience. The outlook remains positive, with opportunities in electrification and automation likely to drive future growth.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |