TickerWorth Open the interactive valuation →

Is EMCOR Group, Inc. (EME) overvalued or undervalued?

Updated Nov 10, 2026 · researched from SEC filings · educational, not advice

Fair-value range
$312.09 – $947.80
Market price
$652.89
Gap to fair value
—
Verdict
Price inside a range too wide to call either way

Test the assumptions — move the discount rate

The DCF value below is a real engine result at each WACC (not a re-estimate). Drag to see how sensitive EME's DCF is to the discount rate.

Market price: $652.89

At a recent price of $652.89, EMCOR Group, Inc. (EME) sits inside a range too wide to call either way: our valuation lenses put the business somewhere between $312.09 and $947.80 per share. They disagree too widely for us to state a single fair value. We publish the range rather than a midpoint because a number that precise would claim more than the methods can support. This is an educational model, not a price target or a recommendation.

The valuation discounts EMCOR Group, Inc.'s projected free cash flows at a weighted-average cost of capital (WACC) of 10.2%, with a long-run terminal growth rate of 2.5%. About 69% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.

Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 19.6% annual revenue growth for EME. Our base case instead compounds to about 11.8% a year over the same forecast, so the market is pricing in materially faster growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.

Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, EME's modeled DCF value ranges from about $383.66 to $679.97 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.

How to read this page: the DCF fair value is what EMCOR Group, Inc. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of EME's intrinsic value. Figures update as new filings and prices come in.

The assumptions behind EME's DCF

InputValueSource
Base-year revenue$16,986,420,000EMCOR Group, Inc. FY2025 10-K (accession 0000105634-26-000025): us-gaap:Revenues, FY2025 full year.
Base EBIT margin10.1%EMCOR Group, Inc. FY2025 10-K (accession 0000105634-26-000025): us-gaap:OperatingIncomeLoss 1,713,418,000 / revenue 16,986,422,000 = 10.09%, FY2025.
Forecast revenue growth20% → 16% → 12% → 8% → 4%Assumption — TickerWorth's 5-year explicit forecast
Risk-free rate4.9%Live feed — US 10-year Treasury yield (^TNX)
Beta1.16Live feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5)
Terminal growth2.5%Assumption — TickerWorth house default 2.5%, held below WACC
Diluted shares45MEMCOR Group, Inc. FY2025 10-K (accession 0000105634-26-000025): WeightedAverageNumberOfDilutedSharesOutstanding = 45,145,767 shares, FY2025.
Market price$652.89Delayed quote · as of 2026-11-10 05:49 UTC

Researched from filings: the base year — revenue, operating margin and balance-sheet figures — comes straight from this company's latest SEC 10-K (cached, refreshed periodically). Forward growth and terminal value are still algorithmic estimates; drag the WACC slider to test sensitivity.

Explore more

Most undervalued stocks (per our valuation) · All valued stocks · Interactive EME valuation & downloadable model

Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is an educational DCF tool, not a licensed investment adviser. Figures are estimates derived from public filings and market data and can be wrong.