Previous Close | $554.22 |
Intrinsic Value | $1,532.00 |
Upside potential | +176% |
Data is not available at this time.
EMCOR Group, Inc. operates as a leading provider of mechanical and electrical construction, industrial, and energy infrastructure services in the United States. The company serves a diverse clientele, including commercial, industrial, utility, and institutional sectors, with a focus on complex, high-value projects. Its core revenue model is driven by long-term contracts, often tied to large-scale infrastructure upgrades, facility maintenance, and specialized technical services. EMCOR differentiates itself through integrated project delivery, technical expertise, and a reputation for reliability in mission-critical environments. The company holds a strong market position in niche segments such as data centers, healthcare facilities, and energy-efficient retrofits, benefiting from secular trends in infrastructure modernization and sustainability. Its decentralized operating structure allows regional subsidiaries to maintain agility while leveraging corporate resources for scale.
EMCOR reported robust revenue of $14.57 billion for FY 2024, with net income reaching $1.01 billion, reflecting a disciplined cost structure and project execution. Diluted EPS stood at $21.52, supported by operating cash flow of $1.41 billion, which underscores efficient working capital management. Capital expenditures were modest at $74.95 million, indicating a capital-light model focused on service delivery rather than heavy asset ownership.
The company demonstrates strong earnings power, with operating cash flow conversion exceeding net income, highlighting effective receivables management and project timing. Its capital efficiency is evident in low capex requirements relative to revenue, allowing for consistent free cash flow generation. The balance between organic growth and selective acquisitions further enhances returns on invested capital.
EMCOR maintains a solid financial position, with $1.34 billion in cash and equivalents against total debt of $705.16 million, yielding a conservative leverage profile. The net cash position provides flexibility for strategic investments or shareholder returns. Current assets comfortably cover liabilities, reflecting prudent liquidity management in a cyclical industry.
Revenue growth has been steady, driven by demand for infrastructure upgrades and energy efficiency solutions. The company pays a modest dividend ($1.00 per share), prioritizing reinvestment for organic expansion and bolt-on acquisitions. Share count remains stable at 46.6 million, with no significant dilution trends observed.
Trading at a premium to peers, EMCOR's valuation reflects its consistent execution and niche market leadership. The market appears to price in continued margin stability and growth in high-margin service lines, particularly in energy transition and technology-driven infrastructure projects.
EMCOR's decentralized model, technical specialization, and focus on recurring maintenance contracts provide resilience against economic cycles. Near-term tailwinds include federal infrastructure spending and corporate sustainability initiatives, though labor availability remains a monitorable risk. The outlook remains positive given its backlog quality and operational discipline.
Company 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 |