|
Emcor Group ، Inc. (EME) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
EMCOR Group, Inc. (EME) Bundle
عزز استراتيجيات الاستثمار الخاصة بك مع حاسبة EMCOR Group ، Inc. (EME) DCF! استكشف البيانات المالية emcor الحقيقية ، وضبط افتراضات النمو ونفقاتها ، ولاحظ على الفور كيف تؤثر هذه التعديلات على القيمة الجوهرية لمجموعة EMCOR ، Inc. (EME).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8,797.1 | 9,903.6 | 11,076.1 | 12,582.9 | 14,566.1 | 16,524.6 | 18,746.5 | 21,267.1 | 24,126.6 | 27,370.6 |
| Revenue Growth, % | 0 | 12.58 | 11.84 | 13.6 | 15.76 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 |
| EBITDA | 601.4 | 646.9 | 682.4 | 1,009.0 | 1,514.8 | 1,254.2 | 1,422.8 | 1,614.1 | 1,831.1 | 2,077.3 |
| EBITDA, % | 6.84 | 6.53 | 6.16 | 8.02 | 10.4 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 |
| Depreciation | 106.7 | 112.4 | 108.6 | 119.0 | 133.7 | 171.6 | 194.7 | 220.8 | 250.5 | 284.2 |
| Depreciation, % | 1.21 | 1.14 | 0.98059 | 0.94545 | 0.91775 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
| EBIT | 494.8 | 534.4 | 573.8 | 890.1 | 1,381.2 | 1,082.6 | 1,228.1 | 1,393.3 | 1,580.6 | 1,793.1 |
| EBIT, % | 5.62 | 5.4 | 5.18 | 7.07 | 9.48 | 6.55 | 6.55 | 6.55 | 6.55 | 6.55 |
| Total Cash | 902.9 | 821.3 | 456.4 | 789.8 | 1,339.6 | 1,260.8 | 1,430.4 | 1,622.7 | 1,840.9 | 2,088.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,094.1 | 2,434.7 | 2,840.5 | 3,473.4 | 3,862.3 | 4,235.4 | 4,804.8 | 5,450.9 | 6,183.8 | 7,015.3 |
| Account Receivables, % | 23.8 | 24.58 | 25.65 | 27.6 | 26.52 | 25.63 | 25.63 | 25.63 | 25.63 | 25.63 |
| Inventories | 53.3 | 54.1 | 85.6 | 110.8 | 95.7 | 114.4 | 129.8 | 147.3 | 167.1 | 189.6 |
| Inventories, % | 0.60632 | 0.54625 | 0.7732 | 0.88036 | 0.65678 | 0.69258 | 0.69258 | 0.69258 | 0.69258 | 0.69258 |
| Accounts Payable | 671.9 | 734.3 | 849.3 | 936.0 | 937.1 | 1,209.3 | 1,371.9 | 1,556.4 | 1,765.6 | 2,003.1 |
| Accounts Payable, % | 7.64 | 7.41 | 7.67 | 7.44 | 6.43 | 7.32 | 7.32 | 7.32 | 7.32 | 7.32 |
| Capital Expenditure | -48.0 | -36.2 | -49.3 | -78.4 | -75.0 | -82.4 | -93.5 | -106.1 | -120.3 | -136.5 |
| Capital Expenditure, % | -0.54528 | -0.36544 | -0.445 | -0.6231 | -0.51455 | -0.49868 | -0.49868 | -0.49868 | -0.49868 | -0.49868 |
| Tax Rate, % | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 | 26.88 |
| EBITAT | 260.7 | 387.2 | 417.1 | 645.5 | 1,009.9 | 743.7 | 843.7 | 957.1 | 1,085.8 | 1,231.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,156.1 | 184.5 | 154.0 | 114.7 | 695.9 | 713.3 | 522.6 | 592.8 | 672.5 | 763.0 |
| WACC, % | 8.99 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,523.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 786 | |||||||||
| Terminal Value | 13,065 | |||||||||
| Present Terminal Value | 8,485 | |||||||||
| Enterprise Value | 11,009 | |||||||||
| Net Debt | -634 | |||||||||
| Equity Value | 11,643 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | 248.74 |
What You Will Get
- Comprehensive EME Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to your needs.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically and updated dynamically.
- Scenario Testing: Evaluate various scenarios to assess EMCOR Group’s future performance.
- User-Friendly Design: Tailored for professionals but easy for newcomers to navigate.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages EMCOR Group, Inc.'s (EME) actual financial data for dependable valuation results.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based EME DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates EMCOR Group’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose EMCOR Group, Inc. (EME) Calculator?
- Reliable Data: Utilize actual EMCOR financials for trustworthy valuation outcomes.
- Flexible Settings: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency: Built-in calculations save you the hassle of starting from scratch.
- Expert-Level Tool: Tailored for investors, analysts, and industry consultants.
- Easy to Use: User-friendly design and guided instructions cater to users of all skill levels.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling EMCOR Group, Inc. (EME) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for EMCOR Group, Inc. (EME).
- Consultants: Deliver professional valuation insights on EMCOR Group, Inc. (EME) to clients quickly and accurately.
- Business Owners: Understand how large companies like EMCOR Group, Inc. (EME) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving EMCOR Group, Inc. (EME).
What the Template Contains for EMCOR Group, Inc. (EME)
- Comprehensive DCF Model: Editable template featuring intricate valuation calculations.
- Real-World Data: EMCOR’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Graphs and tables providing clear, actionable insights.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.