Company Valuation: EMCOR Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,799 7,058 10,135 20,880 27,387 33,086 - -
Change - 3.81% 43.59% 106.03% 31.16% 20.81% - -
Enterprise Value (EV) 1 6,240 7,058 9,350 19,541 26,275 31,723 30,875 29,948
Change - 13.12% 32.47% 108.98% 34.46% 20.73% -2.67% -3%
P/E 18x 18.3x 16.2x 21.1x 21.7x 22.9x 20.3x 16.1x
PBR - - 4.1x - 7.49x 7.65x 6.77x 5.6x
PEG - 1.2x 0.3x 0.3x 0.7x 1.4x 1.6x 0.6x
Capitalization / Revenue 0.69x 0.64x 0.81x 1.43x 1.61x 1.63x 1.48x 1.37x
EV / Revenue 0.63x 0.64x 0.74x 1.34x 1.55x 1.56x 1.38x 1.24x
EV / EBITDA 9.7x 10.5x 9.38x 13.2x 14.8x 14.4x 12.7x 11.4x
EV / EBIT 11.8x 12.5x 10.6x 14.5x 16.5x 16.1x 14.1x 11.9x
EV / FCF 22.1x 15.7x 11.4x 14.7x 22.1x 22.3x 18.7x 14.6x
FCF Yield 4.53% 6.36% 8.78% 6.82% 4.53% 4.48% 5.34% 6.84%
Dividend per Share 2 0.52 0.54 0.69 0.93 1 1.512 1.608 1.967
Rate of return 0.41% 0.36% 0.32% 0.2% 0.16% 0.2% 0.21% 0.26%
EPS 2 7.06 8.1 13.31 21.52 28.19 32.75 37.04 46.58
Distribution rate 7.37% 6.67% 5.18% 4.32% 3.55% 4.62% 4.34% 4.22%
Net sales 1 9,904 11,076 12,583 14,566 16,986 20,320 22,326 24,239
EBITDA 1 643.2 673.5 997.1 1,479 1,775 2,202 2,428 2,618
EBIT 1 530.8 564.9 878.1 1,345 1,589 1,974 2,192 2,522
Net income 1 383.5 406.1 633 1,007 1,273 1,458 1,613 1,891
Net Debt 1 -559.7 - -784.4 -1,340 -1,112 -1,363 -2,211 -3,138
Reference price 2 127.39 148.11 215.43 453.90 611.79 750.09 750.09 750.09
Nbr of stocks (in thousands) 53,374 47,655 47,044 46,002 44,766 44,110 - -
Announcement Date 24/02/22 23/02/23 28/02/24 26/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.9x1.56x14.41x0.2% 33.09B
55.04x2.54x24.23x0.07% 95.73B
12.19x1.05x5.73x4.79% 70.41B
34x4.27x23.21x0.2% 58.02B
25.94x2x19.66x1.18% 55.34B
50.17x3.99x25.34x1.89% 39.47B
27.1x0.68x11.21x2.28% 34.12B
21.74x0.43x6.87x2.76% 29.68B
4.94x0.31x5.78x5.95% 26.39B
13.36x0.38x4.19x4.91% 19.2B
Average 26.74x 1.72x 14.06x 2.42% 46.14B
Weighted average by Cap. 30.84x 2.03x 16.15x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. EME Stock
  4. Valuation EMCOR Group, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!