investorscraft@gmail.com

Intrinsic Value of EMCOR Group, Inc. (EME)

Previous Close$554.22
Intrinsic Value
Upside potential
Previous Close
$554.22

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

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