investorscraft@gmail.com

Intrinsic Value of Emerson Electric Co. (EMR)

Previous Close$105.91
Intrinsic Value
Upside potential
Previous Close
$105.91

VALUATION INPUT DATA

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

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %9.9NaN
Revenue, $15165NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m11763NaN
Operating income, $m3402NaN
EBITDA, $m4441NaN
Interest expense (income), $mNaN
Earnings before tax, $m13818NaN
Tax expense, $m599NaN
Net income, $m13219NaN

BALANCE SHEET

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

CASH FLOW

Net income, $m13219NaN
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
HomeMenuAccount