Intrinsic Value of Emerson Electric Co. (EMR)

Previous Close$94.85
Intrinsic Value
Upside potential
Previous Close


This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast


Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047


Revenue growth rate, %7.6NaN
Revenue, $19629NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m15236NaN
Operating income, $m4393NaN
EBITDA, $m5432NaN
Interest expense (income), $mNaN
Earnings before tax, $m4086NaN
Tax expense, $m855NaN
Net income, $m3231NaN


Cash and short-term investments, $m1804NaN
Total assets, $m35672NaN
Adjusted assets (=assets-cash), $m33868NaN
Average production assets, $m20066NaN
Working capital, $m729NaN
Total debt, $m10866NaN
Total liabilities, $m25308NaN
Total equity, $m10364NaN
Debt-to-equity ratio1.048NaN
Adjusted equity ratio0.319NaN


Net income, $m3231NaN
Depreciation, amort., depletion, $m1039NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2922NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-531NaN
Free cash flow, $m3453NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m729
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN

Company description

Emerson Electric Co., a technology and engineering company, provides various solutions for customers in industrial, commercial, and consumer markets in the Americas, Asia, the Middle East, Africa, and Europe. It operates in six segments: Final Control, Control Systems & Software, Measurement & Analytical, AspenTech, Discrete Automation, and Safety & Productivity. It offers measurement and analytical instrumentation, industrial valves and equipment, actuators and regulators, and process control software and systems. The company also provides asset optimization software that enables industrial manufacturers to design, operate, and maintain operations for enhancing performance through a combination of decades of modeling, simulation, and optimization capabilities. In addition, it offers residential and commercial heating and air conditioning products, such as reciprocating and scroll compressors; system protector and flow control devices; standard, programmable, and Wi-Fi thermostats; monitoring equipment and electronic controls for gas and electric heating systems; gas valves for furnaces and water heaters; ignition systems for furnaces; and temperature sensors and controls. Further, the company provides reciprocating, scroll, and screw compressors; precision flow controls; system diagnostics and controls; environmental control systems; air conditioning, refrigeration, and lighting control technologies; and facility design and product management, site commissioning, facility monitoring, and energy modeling services, as well as tools for professionals and homeowners. The company was incorporated in 1890 and is headquartered in Saint Louis, Missouri.