investorscraft@gmail.com

Intrinsic ValueEverus Construction Group, Inc. (ECG)

Previous Close$88.49
Intrinsic Value
Upside potential
Previous Close
$88.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Everus Construction Group, Inc. operates in the construction and engineering sector, specializing in large-scale infrastructure and commercial projects. The company generates revenue through project-based contracts, including design-build, general contracting, and construction management services. Its diversified portfolio spans transportation, energy, and urban development, positioning it as a mid-tier player with regional strongholds. ECG competes by leveraging its technical expertise, cost efficiency, and long-standing client relationships, though it faces intense competition from both national firms and local contractors. The company’s market position is reinforced by its ability to secure recurring contracts with public and private entities, though scalability remains a challenge due to capital-intensive operations and cyclical demand. ECG’s focus on sustainable construction practices and digital project management tools provides a competitive edge in an industry increasingly prioritizing efficiency and environmental compliance.

Revenue Profitability And Efficiency

ECG reported revenue of $2.85 billion for FY 2024, with net income of $143.4 million, reflecting a net margin of approximately 5.0%. Operating cash flow stood at $163.4 million, though capital expenditures of $48.3 million indicate ongoing investments in equipment and technology. The diluted EPS of $2.81 suggests moderate profitability relative to industry peers, with room for improvement in cost management and operational leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by steady contract inflows, but its capital efficiency is constrained by high working capital requirements typical of the construction sector. ECG’s ability to convert revenue into operating cash flow (5.7% of revenue) highlights operational challenges, though its disciplined project bidding and execution mitigate risks of margin erosion.

Balance Sheet And Financial Health

ECG maintains a balanced but leveraged financial position, with $86.0 million in cash and equivalents against $363.2 million in total debt. The debt-to-equity ratio suggests moderate leverage, though liquidity is adequate for near-term obligations. The absence of dividends allows for reinvestment in growth, but the balance sheet could benefit from stronger free cash flow generation to reduce reliance on external financing.

Growth Trends And Dividend Policy

Growth is likely tied to public infrastructure spending and private sector demand, though cyclicality poses risks. ECG has not established a dividend policy, opting to retain earnings for project financing and potential acquisitions. Historical revenue trends indicate modest organic growth, with expansion opportunities hinging on geographic diversification and higher-margin specialty contracts.

Valuation And Market Expectations

At a diluted EPS of $2.81, ECG trades at a P/E multiple broadly aligned with mid-cap construction peers. Market expectations appear tempered, reflecting sector-wide concerns over input cost inflation and project delays. Valuation discounts may persist until the company demonstrates sustained margin improvement or secures larger-scale contracts.

Strategic Advantages And Outlook

ECG’s strategic advantages include its regional expertise and adaptability to regulatory shifts, such as green building standards. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the company’s ability to mitigate labor and material cost pressures. Long-term success will depend on technological adoption and strategic partnerships to enhance scalability.

Sources

Company filings (CIK: 0002015845), FY 2024 preliminary financials

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount