$561.03
Above FV▼ -28.1% against the close used
Model range $240.93 – $709.93
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$240.93Fair value$561.03Bull$709.93
FairClose
52-week traded range
52W low $581.5852W high $943.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Emcor closed at $780.66, 39.1% above the consensus fair value of $561.03 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 27.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$522.83
-33.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$240.93
-69.1%
√(22.5 × EPS × BVPS)
EPS=28.19, BVPS=91.52 · outside Graham range (P/E 27.7, P/B 8.5) — asset-light, treat as a rough floor
P/E Fair Value
$563.80
-27.8%
EPS × 20x (sector P/E)
EPS=28.19, Sector P/E=20x
Peter Lynch (PEG)
$692.06
-11.3%
EPS × Growth% (PEG = 1 is fair)
EPS=28.19, g=24.6%
EV/EBITDA
$709.93
-9.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.78B
Book Value (P/B)
$576.57
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.52, ROE=31.2%, g=6%, r=10%
Reverse DCF
$780.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 24.6%
Margin of Safety
$331.89
-57.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=442.52, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.