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 34,743 - -
Change - 3.81% 43.59% 106.03% 31.16% 26.86% - -
Enterprise Value (EV) 1 6,240 7,058 9,350 19,541 26,275 32,930 32,329 31,547
Change - 13.12% 32.47% 108.98% 34.46% 25.33% -1.82% -2.42%
P/E 18x 18.3x 16.2x 21.1x 21.7x 26.8x 24x 19.5x
PBR - - 4.1x - 7.49x 8.52x 7.79x 6.66x
PEG - 1.2x 0.3x 0.3x 0.7x 7.48x 2.1x 0.8x
Capitalization / Revenue 0.69x 0.64x 0.81x 1.43x 1.61x 1.83x 1.7x 1.58x
EV / Revenue 0.63x 0.64x 0.74x 1.34x 1.55x 1.73x 1.58x 1.43x
EV / EBITDA 9.7x 10.5x 9.38x 13.2x 14.8x 16.7x 15x 13.7x
EV / EBIT 11.8x 12.5x 10.6x 14.5x 16.5x 18.7x 16.6x 13.9x
EV / FCF 22.1x 15.7x 11.4x 14.7x 22.1x 25.5x 22x 16.2x
FCF Yield 4.53% 6.36% 8.78% 6.82% 4.53% 3.93% 4.55% 6.17%
Dividend per Share 2 0.52 0.54 0.69 0.93 1 1.4 1.492 1.767
Rate of return 0.41% 0.36% 0.32% 0.2% 0.16% 0.18% 0.19% 0.23%
EPS 2 7.06 8.1 13.31 21.52 28.19 29.2 32.55 40.14
Distribution rate 7.37% 6.67% 5.18% 4.32% 3.55% 4.79% 4.58% 4.4%
Net sales 1 9,904 11,076 12,583 14,566 16,986 19,006 20,399 22,053
EBITDA 1 643.2 673.5 997.1 1,479 1,775 1,968 2,155 2,311
EBIT 1 530.8 564.9 878.1 1,345 1,589 1,757 1,947 2,272
Net income 1 383.5 406.1 633 1,007 1,273 1,302 1,437 1,734
Net Debt 1 -559.7 - -784.4 -1,340 -1,112 -1,813 -2,413 -3,196
Reference price 2 127.39 148.11 215.43 453.90 611.79 781.78 781.78 781.78
Nbr of stocks (in thousands) 53,374 47,655 47,044 46,002 44,766 44,440 - -
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.($)
26.77x1.73x16.73x0.18% 34.74B
68.18x2.94x28.76x0.07% 98.82B
13.19x1.07x5.85x4.46% 71.87B
40.7x4.99x27.66x0.17% 61.72B
26.14x1.99x19.33x1.19% 56.93B
56.3x4.68x29.95x1.61% 46.79B
33.26x0.78x13.22x1.91% 39.16B
28.67x0.55x8.86x2.1% 36.38B
4.71x0.3x6.27x6.03% 27.97B
14.47x0.4x4.36x4.61% 20.58B
Average 31.24x 1.94x 16.10x 2.23% 49.5B
Weighted average by Cap. 36.42x 2.29x 18.50x 1.82%

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.