بإذنك، نستخدم تحليلات محدودة تراعي الخصوصية لفهم مسارات البحث الفعالة. لا نستخدم أدوات تتبع إعلانية أو تسجيل الجلسات. يمكنك تغيير هذا الخيار في التفضيلات. اقرأ سياسة الخصوصية.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
EMR — frequently asked questions
Is Emerson Electric Co. overvalued?
In our latest published analysis dated 2026-10-22, EMR looks meaningfully overvalued. The price recorded at analysis is 163 USD versus our fair value of 120 USD; the high endpoint is presented separately as potential value of 140 USD. That implies roughly 26.2% downside to fair value at that date.
Our latest published report, analyzed 2026-10-22, gives EMR a fair value of 120 USD and a potential value of 140 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Emerson Electric Co.'s archetype; it is a dated research output, not a live price.
Should I buy EMR now?
Our latest published rating for EMR, analyzed 2026-10-22, is Sell. Emerson Electric Co. looks meaningfully overvalued at the analysis-date price of 163 USD versus fair value of 120 USD; potential value is 140 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for EMR?
The dedicated bear-case section in our report analyzed 2026-10-22 documents Emerson Electric Co.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is EMR's rating?
Our latest published rating for EMR, analyzed 2026-10-22, is Sell, with a published moat assessment of 7.8/10 (Narrow). It reflects our fair value of 120 USD, the potential value of 140 USD, and the price recorded at analysis (163 USD).
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.
§1 الملخص التنفيذيEN
الإجابة في 30 ثانيةSell
السعر مقابل القيمة
Price
$163.11
Fair value
$120.35
Potential value
$139.93
As of
2026-10-21
لماذا قد تنجح الفرضية
Accelerated North American manufacturing reshoring and factory electrification driving higher adoption of DeltaV control systems and AspenTech software, expanding Software and Control revenue ($5,691M in FY2025) and lifting profitability toward Potential value of $139.93.
ما الذي سيغيّر تقييمنا
A synchronized downturn in global process manufacturing capital expenditures, signaled by book-to-bill falling below parity for two consecutive quarters.
We maintain a Sell rating on Emerson Electric Co. as the shares at $163.11 (as of 2026-10-21) trade well above our Fair value of $120.35, leaving an implied return of -26.2%.
Our rating on Emerson Electric Co. is Sell. For an ordinary investor, this indicates that capital is better preserved by trimming existing holdings or looking elsewhere, as the market valuation leaves no cushion for operational missteps.
The report was prepared with shares trading at $163.11 (as of 2026-10-21). This level trades at a substantial premium to our Fair value of $120.35, representing an implied return of -26.2%, and even exceeds our Potential value of $139.93.
The primary risk that would alter our view is an unexpected acceleration in global industrial process capital spending. If plant modernization and automation investments surge across chemical and energy facilities, book-to-bill ratios would expand sharply, driving Intelligent Devices ($12,400M in FY2025) and accelerating expansion beyond our modeled baseline.
Conversely, value realization can occur if accelerated North American reshoring and factory electrification generate higher software attach rates in Software & Control ($5,691M in FY2025). By coupling AspenTech software with DeltaV hardware, Emerson could expand gross margins beyond 52.84% and lift cash generation toward our Potential value of $139.93, though Potential value remains strictly secondary to our Fair value and primary downside considerations.5,6
Switching Costs in Mission-Critical Process Control
Emerson's Intelligent Devices segment generated $12,400M in FY2025 revenue, representing 68.83% of consolidated sales. Its DeltaV distributed control systems, measurement instrumentation, and control valves are deeply embedded in continuous process facilities (chemical, energy, life sciences) where replacement entails catastrophic downtime and multi-million-dollar revalidation expenses.5,6
Proprietary Software Integration and Platform Breadth
The Software and Control segment generated $5,691M in FY2025 revenue, incorporating AspenTech industrial software, Ovation control systems, and Test & Measurement (National Instruments, with $1.7B in pre-acquisition revenue). These software platforms create strong operational lock-in and enable gross margins of 52.84%, substantially higher than peers AME (36.91%) and PH (37.55%).5,6
Cycle upside
An industrial automation upcycle is propelled by broad-based manufacturing capital investment, industrial reshoring, plant modernization, and regulatory mandates for energy efficiency and emissions reduction. Surging demand for digital transformation, pharmaceutical production capacity, and liquified natural gas export infrastructure drives major automated control projects. During this expansionary phase, automation providers experience rising backlogs, elevated book-to-bill ratios, and pricing power that expands gross and operating margins.
توصية الدار
We rate Emerson Electric Co. a Sell because the share price of $163.11 (as of 2026-10-21) significantly exceeds our Fair value of $120.35, creating an unfavorable risk-reward profile despite solid operational quality.
نظرة عامة على الشركة
Emerson Electric Co. is a global industrial technology and software company providing process automation and control solutions. The company designs and manufactures measurement instrumentation, control valves, actuators, and software suites that automate continuous and hybrid industrial facilities across energy, chemical, power, life sciences, and manufacturing sectors.
The business is organized into two primary segments: Intelligent Devices and Software and Control. Intelligent Devices generated $12,400M in FY2025 revenue, providing mission-critical sensing, final control, and discrete automation products marketed under brands including ASCO, Aventics, and Branson. Software and Control generated $5,691M in FY2025 revenue, encompassing distributed control systems, AspenTech asset optimization software, and Test & Measurement following the acquisition of National Instruments Corporation.
Geographically, Emerson serves a diversified customer base, with the United States representing its largest market at $7,481M in FY2025 revenue, followed by international regions including China at $1,829M in FY2025 revenue. Total net sales reached $18,016M in FY2025.
§2 السيناريو الهبوطيEN
A compound stress test models a simultaneous synchronized downturn in industrial capital spending and elevated financial leverage costs. If process manufacturing customers delay modernization programs, Intelligent Devices revenue ($12,400M in FY2025) would contract by 5% annually for two consecutive years. Concurrently, integration frictions and restructuring outlays ($164M in first 9M FY2026) would compress consolidated operating margins toward 15.0%, above the FY2024 trough of 13.39%. Under this stress environment, refinancing $13,802M in debt obligations at higher rates increases net interest expense, reducing free cash flow conversion from FY2025 levels of $2,667M. With valuation multiples de-rating to trough peer levels of 15.58x forward earnings, intrinsic equity value contracts significantly below our baseline Fair value.
Intelligent Devices represents $12.40B (68.8%) of Emerson's $18.02B consolidated revenue. A synchronized global freeze in process automation capex would depress organic growth below 0% YoY, cutting top-line trajectory across all models.5,6
FV impact
-4.2%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 12 months
إشارات الإنذار المبكر للمراقبة
التطورات الخمسة التي قد تضعف أطروحتنا الاستثمارية.
Indicates global industrial process automation capex freeze, depressing top-line growth and fixed cost absorption across core plants.
الحالي:68.83% of sales ($12,400M in FY2025)
تنبيه إذا< 1.0% YoY organic revenue growth for two consecutive quarters
02
§3 الميزة التنافسيةEN
Narrow
Emerson Electric Co. possesses a Narrow economic moat grounded in structural switching costs and proprietary software integration across continuous process and discrete manufacturing industries. The company's core advantage stems from its deeply entrenched installed base in Intelligent Devices ($12,400M in FY2025 sales), where control valves, measurement sensors, and distributed control architectures are engineered directly into refinery, chemical plant, and pharmaceutical production layouts. In these environments, unscheduled downtime can cost millions of dollars per day, rendering plant operators highly risk-averse and unwilling to swap Emerson hardware for unproven alternatives.
This hardware foundation is increasingly fortified by Software and Control capabilities ($5,691M in FY2025 sales), which integrate AspenTech asset optimization suites, Ovation power control architectures, and Test & Measurement automated systems following the National Instruments transaction. The coupling of real-time control software with proprietary plant sensors creates an interconnected ecosystem that enhances customer stickiness and supports pricing power, evidenced by Emerson's FY2025 gross margin of 52.84% compared to peers AME at 36.91%, PH at 37.55%, and CMI at 25.77%.
However, the economic moat remains Narrow rather than Wide due to the drag of corporate restructuring, acquisition intangible amortization ($761M in first 9M FY2026), and capital commitments that moderate return on invested capital. While gross profitability is superior, operating margin conversion of 19.60% trails specialized peers such as AME at 26.18%. The 10-year durability horizon is supported by steady recurring service revenues and high renewal rates, but ongoing integration friction bounds economic profit generation.
01Switching Costs in Mission-Critical Process Control — Emerson's Intelligent Devices segment generated $12,400M in FY2025 revenue, representing 68.83% of consolidated sales. Its DeltaV distributed control systems, measurement instrumentation, and control valves are deeply embedded in continuous process facilities (chemical, energy, life sciences) where replacement entails catastrophic downtime and multi-million-dollar revalidation expenses.Wide
02Proprietary Software Integration and Platform Breadth — The Software and Control segment generated $5,691M in FY2025 revenue, incorporating AspenTech industrial software, Ovation control systems, and Test & Measurement (National Instruments, with $1.7B in pre-acquisition revenue). These software platforms create strong operational lock-in and enable of 52.84%, substantially higher than peers AME (36.91%) and PH (37.55%).
التهديدات المعروفة للميزة التنافسية
التهديد
الخطورة
الجدول الزمني
التخفيف
Open Industrial Automation Architecture and Interoperability Standards
medium
3 to 5 years
Developing hybrid architectures that integrate open standards with proprietary DeltaV security and advanced optimization layers.
الصفوف: معدل الخصم (Ke للأرباح؛ WACC للتدفقات النقدية). الأعمدة: النمو النهائي.
القيمة العادلة
تغير المدة (سنوات)
-5
-2
0
+2
+5
القيمة العادلة
118.76 US$
119.57 US$
120.35 US$
121.08 US$
122.11 US$
مدة الميزة التنافسية: 5 سنوات في الحالة الأساسية المميزة. تبقى الافتراضات الأخرى ثابتة.
مرجع الحساسية
The highlighted cell is Fair value when every assumption sits at its base level ($120.35). Each row and column shows what Fair value becomes when one assumption moves.
منحدر التدفق النقدي الحر
Free cash flow to the firm stays positive in the first projected year at $2.6B after modeled reinvestment of $484.0M, with terminal value at 76.4% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Valuation multiple expanding to reflect premium pure-play automation positioning
The Bull scenario envisions accelerated manufacturing reshoring and plant electrification driving elevated adoption of DeltaV control systems and AspenTech software. With an estimated probability of 20.0%, this scenario generates a target of $139.93, representing an implied return of -14.2% relative to $163.11 (as of 2026-10-21). This pathway would be disconfirmed if discrete automation orders stall or if software attach rates slow on major projects.
Steady revenue growth supported by continuous process maintenance and replacement demand
§7 شجرة قرارات الأرباحEN
تجاوز
Maintain Sell; Verify whether quarterly revenue growth is driven by durable volume gains or temporary price realization, and monitor whether software annual recurring revenue outpaces hardware shipments before adjusting portfolio weights.
المُحفِّز: Quarterly revenue and operating profit exceeding consensus expectations, accompanied by book-to-bill ratios remaining comfortably above parity across Intelligent Devices
An earnings beat driven by volume growth and margin expansion would demonstrate underlying operational execution, yet the share price at $163.11 (as of 2026-10-21) already reflects significant optimism well above our Fair value of $120.35.
متوافق
Maintain Sell; Maintain an underweight posture, verify that working capital discipline persists across operating units, and track whether corporate restructuring costs moderate in upcoming quarters.
Meeting consensus expectations confirms base operating progress, but the share price at $163.11 (as of 2026-10-21) remains elevated relative to our Fair value of $120.35.
دون التوقعات
Maintain Sell; Review portfolio exposure, evaluate order cancellations across major process manufacturing accounts, and check whether free cash flow conversion meets annual targets.
المُحفِّز: Quarterly revenue or operating margin falling below consensus expectations, accompanied by book-to-bill contracting below parity
A quarterly shortfall would indicate that process manufacturing capex delays are impacting deliveries, reinforcing our view that the shares at $163.11 (as of 2026-10-21) face downside pressure toward Fair value of $120.35.
جودة الأرباح
Emerson exhibits robust operational cash generation, with operating cash flow consistently surpassing reported net income. Cash conversion remains supported by disciplined receivables collection and steady inventory management. However, reported earnings are influenced by substantial non-operational adjustments, including amortization of acquisition-related intangible assets and restructuring expenses. Investors should distinguish core operational earnings power from reported figures adjusted for recurring portfolio integration charges.
زخم التقديرات
Consensus estimate momentum has registered modest positive revisions following recent financial updates, reflecting steady execution across core automation platforms. Forward consensus estimates have drifted slightly higher, though the pace of upward adjustment remains constrained by broader industrial caution.
Cash flow generation is a core financial strength of Emerson. In FY2025, operating cash flow reached $3,098M and capital expenditures were $431M, generating free cash flow of $2,667M. This compares favorably to reported net income of $2,293M, representing a free cash flow conversion rate of 116.3%. High cash conversion reflects the light capital intensity of industrial software and specialized control valves, along with efficient working capital cycles. Free cash flow provides substantial coverage for the annual dividend of $2.22 per share and ongoing debt amortization.4
Emerson's operating margin rebounded from a trough of 13.39% in FY2024 to 19.60% in FY2025, driving improved return on invested capital as post-acquisition integration costs normalized. Invested capital turnover is supported by low physical asset intensity (capex of $431M on $18,016M revenue).
Superior gross margin outperformance is partially diluted by corporate overhead and acquisition amortization.
أحدث إيرادات18 مليار US$معدل النمو السنوي المركب للإيرادات +2.1%
هامش التشغيل19.6%9 فترات مالية
أحدث تدفق نقدي حر2.7 مليار US$FY2025
صافي الدين7.4 مليار US$FY2025
تفصيل قائمة الدخلكيف يتحول حجم الأعمال إلى أرباح مُعلنة.30 يونيو 2026
StockMarketAgent.AI
الإيرادات4.9 مليار US$تكلفة الإيرادات−2.2 مليار US$إجمالي الربح2.7 مليار US$المصروفات التشغيلية−1.7 مليار US$الدخل التشغيلي1 مليار US$البنود غير التشغيلية والضرائب−283 مليون US$صافي الدخل718 مليون US$
بيانات التاريخ المالي
الإيرادات
4,873,000,000 US$
تكلفة الإيرادات
2,218,000,000 US$
إجمالي الربح
2,655,000,000 US$
المصروفات التشغيلية
1,654,000,000 US$
الدخل التشغيلي
1,001,000,000 US$
البنود غير التشغيلية والضرائب
-283,000,000 US$
صافي الدخل
718,000,000 US$
لمحة عن الميزانية العموميةكيفية الاحتفاظ بالأصول المُبلغ عنها وتمويلها في الفترة المحددة.
StockMarketAgent.AI
تكوين الأصولمصادر التمويل
إجمالي الأصول42 مليار US$النقد1.5 مليار US$الأصول المتداولة8.6 مليار US$إجمالي الالتزامات21.7 مليار US$الالتزامات المتداولة9.8 مليار US$حقوق المساهمين20.3 مليار US$
بيانات تفصيل الميزانية العمومية
إجمالي الأصول
41,964,000,000 US$
النقد
1,544,000,000 US$
الأصول المتداولة
8,583,000,000 US$
إجمالي الالتزامات
21,666,000,000 US$
الالتزامات المتداولة
9,797,000,000 US$
حقوق المساهمين
20,298,000,000 US$
جسر التدفق النقديكيف تحول التدفق النقدي التشغيلي إلى تدفق نقدي حر في FY2025.
StockMarketAgent.AI
تسوية التدفق النقدي التشغيلي
صافي الدخل2.3 مليار US$الإهلاك والإطفاء+1.5 مليار US$التعويض القائم على الأسهم+263 مليون US$تعديلات تشغيلية أخرى−976 مليون US$التدفق النقدي التشغيلي3.1 مليار US$
تسوية النقد من بداية الفترة إلى نهايتها
النقد في بداية الفترة3.6 مليار US$التدفق النقدي التشغيلي+3.1 مليار US$التدفق النقدي الاستثماري−593 مليون US$التدفق النقدي التمويلي−4.5 مليار US$تأثير سعر الصرف−39 مليون US$النقد في نهاية الفترة1.5 مليار US$
3.1 مليار US$ − 431 مليون US$التدفق النقدي الحر 2.7 مليار US$
بيانات جسر التدفق النقدي
صافي الدخل
2,293,000,000 US$
التدفق النقدي التشغيلي الداخل
4,074,000,000 US$
الإهلاك والإطفاء
1,518,000,000 US$
التعويض القائم على الأسهم
263,000,000 US$
التدفق النقدي التشغيلي
3,098,000,000 US$
التدفق النقدي التشغيلي الخارج
976,000,000 US$
النقد المتاح
6,686,000,000 US$
النقد في بداية الفترة
3,588,000,000 US$
التدفق الاستثماري الخارج
593,000,000 US$
النفقات الرأسمالية
431,000,000 US$
أنشطة استثمارية أخرى
162,000,000 US$
التدفق التمويلي الخارج
4,510,000,000 US$
صافي إصدار الدين
5,241,000,000 US$
إعادة شراء الأسهم
1,167,000,000 US$
أرباح الأسهم المدفوعة
1,192,000,000 US$
أنشطة تمويلية أخرى
7,392,000,000 US$
تأثير سعر الصرف
39,000,000 US$
النقد في نهاية الفترة
1,544,000,000 US$
التدفق النقدي الاستثماري
-593,000,000 US$
التدفق النقدي التمويلي
-4,510,000,000 US$
الإيرادات حسب فئة الأعمالالحصة من إجمالي إيرادات 2025-09-30.
18 مليار US$إجمالي الإيرادات
الإيرادات حسب فئة الأعمالالحصة
Intelligent Devices12.4 مليار US$68.8%+2% على أساس سنوي
Software And Control5.7 مليار US$31.6%+5.4% على أساس سنوي
المصدر: SEC EDGAR · تاريخ الإيداع 2025-11-10 · SEC EDGAR
بيانات توزيع الإيرادات: الإيرادات حسب فئة الأعمال
الإيرادات حسب فئة الأعمال
الإيرادات
الحصة
على أساس سنوي
Intelligent Devices
12.4 مليار US$
68.8%
2%
Software And Control
5.7 مليار US$
31.6%
5.4%
الإيرادات والأرباحكيف يتحول حجم الأعمال إلى أرباح مُعلنة.
النقد والدينالسيولة المتاحة مقارنة بإجمالي الاقتراض.
توليد النقدالتدفق النقدي التشغيلي مقارنة بالتدفق النقدي الحر.
Emerson Electric Co. (EMR) trades at 21.5x forward earnings against a peer median of 22.2x. Its EV/EBITDA of 16.9x compares with a peer median of 19.9x. The comparison uses 4 peers: Cummins Inc., Parker-Hannifin Corporation, AMETEK Inc. and Ingersoll Rand Inc., as of 2026-10-22.
§10 الصناعة والدورةEN
مرحلة الدورة
Expansion
Industry capex-to-revenue stands at 4.10% and capex-to-depreciation is 0.68, while industry operating margin is 16.10%. Emerson's capex was $431M on $18,016M revenue (2.39%) in FY2025. Because company-level supply and lead-time metrics are not reported, this cycle view is demand-led and evidence-limited.5
دورة صعودية
An industrial automation upcycle is propelled by broad-based manufacturing capital investment, industrial reshoring, plant modernization, and regulatory mandates for energy efficiency and emissions reduction. Surging demand for digital transformation, pharmaceutical production capacity, and liquified natural gas export infrastructure drives major automated control projects. During this expansionary phase, automation providers experience rising backlogs, elevated book-to-bill ratios, and pricing power that expands gross and operating margins.
دورة هبوطية
An industrial automation downcycle unfolds when global process manufacturing customers postpone discretionary plant upgrades and defer capital maintenance projects. Elevated interest rates, macroeconomic weakness, or sharp volatility in energy and chemical commodities reduce corporate capital expenditure budgets. In such a phase, equipment replacement cycles lengthen, order cancellation rates tick upward, and price realization weakens across standard measurement instruments and valves, lowering factory capacity utilization and compressing operating margins.
الاتجاهات طويلة الأمد
الاتجاه
التأثير
ملاحظة
Industrial Digitalization and Factory Automation
positive
Growing adoption of automated process control systems, digital twins, and predictive asset software to address skilled labor shortages and improve facility productivity.
North American Manufacturing Reshoring
positive
Supply chain regionalization and federal industrial policy driving new facility construction in semiconductors, batteries, and critical chemicals across the United States ($7,481M FY2025 revenue).
التموضع
Emerson is positioned as an automation pure-play following its portfolio transformation, concentrating in Intelligent Devices ($12,400M revenue) and Software and Control ($5,691M revenue). Its gross margin of 52.84% compares favorably to the industry benchmark of 37.50%, while its lower capital intensity (capex of $431M on $18,016M revenue, or 2.39%) versus the industry benchmark of 4.10% enables high cash flow conversion.5,6
§11 إدارة المراكزEN
حجم المركز
0%
Given our Sell rating and the premium of the share price at $163.11 (as of 2026-10-21) over our Fair value of $120.35, establishing or holding equity positions is not justified until a sufficient margin of safety emerges.
المخاطر
Risk management requires monitoring balance sheet leverage and valuation multiples. Given substantial debt obligations, free cash flow must be prioritized for debt reduction. Long exposure should be avoided until shares establish an adequate margin of safety, adhering to our Sell rating.
The share price of $163.11 (as of 2026-10-21) trades at a substantial premium to Fair value of $120.35, offering an implied return of -26.2% with no margin of safety.
Quality Compounder Investor
Hold
Although Emerson maintains narrow moat advantages from its Intelligent Devices installed base ($12,400M FY2025 revenue), existing holdings should be maintained as Potential value of $139.93 reflects downside relative to the share price of $163.11.6
Cyclical / Momentum Investor
Avoid
With industrial capex cycles maturing and company debt standing at $13,802M, multiple contraction presents capital preservation risks.1
§14 التوصية النهائيةEN
إجراء
بيع
We recommend a Sell stance on Emerson Electric Co. At the share price of $163.11 (as of 2026-10-21), the stock trades at an implied return of -26.2% relative to our Fair value of $120.35.
While Emerson possesses durable switching costs in Intelligent Devices, the current valuation reflects optimistic growth and margin expectations, offering no margin of safety against potential cyclical deceleration.
§15ملاحظاتك
دوّن أطروحتك الاستثمارية وحجم مركزك وأسئلة المتابعة. تبقى على هذا الجهاز، ولا يراها أحد سواك.
ملاحظات خاصة
مرئية لك وحدك. محفوظة على هذا الجهاز.
لا أحرف
Sources
The records this analysis drew on, as they stood when it was run.
Market and peer researchData as of 2026-10-22 · Published 2026-10-22 · Provider-adjusted · cited for 2 figuresCited in الميزة التنافسية, السيناريو الهبوطي
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
The Bear scenario captures a cyclical retrenchment in global process automation capital expenditure, compounded by integration headwinds in software units and structural market share loss in China. Customers defer major facility modernizations, reducing equipment deliveries and depressing fixed cost absorption. Disconfirmation would occur if industrial order velocity re-accelerates and backlog conversion demonstrates unexpected resilience across continuous process sectors.
Emerson's operating margin historically dipped to 13.39% in FY2024 before rebounding to 18.43% in FY2025. Rising restructuring expenses ($164M in first 9M FY2026), tariff pressures, and Software & Control integration frictions could pull operating margin below 16.5%, well beneath the assumed 21.5% target.3
Emerson currently trades at 21.46x forward P/E, while peer CMI trades at 15.58x. In an industrial downturn, multiple contraction from 20.0x terminal P/E to 16.0x (-20%) severely compresses forward earnings and owner earnings valuations.2,3
FV impact
-7.2%
Terminal multiple 20% lower
Trigger
Within 12 months
Cost of Capital Escalation under Higher-for-Longer Rates
The cost of capital assessment flags computed WACC of 9.171% against published median WACC of 11.66% as requiring repair. Total debt of $13.80B refinancing at higher rates elevates WACC by 100 bps+, reducing DCF equity value.1
Maintaining high-specification instrumentation leadership, establishing local joint ventures, and focusing on non-sensitive commercial sectors where China generated $1,829M in FY2025.6
Restructuring and Integration Execution Friction
low
12 to 18 months
Executing disciplined integration milestones to curtail restructuring outlays ($164M in first 9M FY2026) and accelerating cross-selling across the combined customer base.
Discounted forecast-period cash flows (21.37 US$) plus discounted terminal value (69.16 US$) minus signed per current share (13.18 US$) equals the 77.35 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
Capital allocation prioritizing debt reduction, regular dividend growth, and modest share repurchases
The Base scenario reflects moderate growth across industrial automation, where customer commitments to efficiency and process reliability sustain demand. Under this central case, which carries a probability of 55.0%, the shares reach a target of $120.35, delivering an implied return of -26.2% from $163.11 (as of 2026-10-21). Disconfirmation would appear if book-to-bill ratios contract below parity for two consecutive quarters or if operating margins fail to progress.
الحالي
Outperforms industrial peers significantly, supported by proprietary architectures and mission-critical installations.
لماذا يهم
Validates pricing power over competitors, showing whether proprietary software and high-specification valves can absorb cost inflation.
Emerson's capital allocation strategy centers on software integration, debt management, and regular shareholder distributions. Following the National Instruments transaction for $1.7B, total debt stands at $13,802M against cash and equivalents of $1,544M. Net debt of $12,258M requires disciplined debt service, which is supported by robust annual free cash flow ($2,667M in FY2025). Capital expenditures remain modest at $431M, while share repurchases have stabilized share count near 560.1M shares. Capital return remains balanced, but leverage reduction remains a prerequisite for larger strategic initiatives.
Emerson achieved a 52.84% gross margin ($9,519M gross profit on $18,016M sales), outperforming peers AME (36.91%) and PH (37.55%). However, operating margin of 19.60% lags AME's 26.18% and PH's 23.46% due to amortization ($761M in 9M FY2026) and restructuring outlays ($164M in 9M FY2026).
Operating margin expansion toward the modeled 21.5% target requires substantial reduction in integration and restructuring costs.
Robust cash conversion dynamics provide underlying liquidity buffer against cyclical downswings.
The 116.3% FCF conversion rate cushions debt obligations, although elevated debt of $13,802M leaves net debt of $12,258M.
Consolidated financial performance remains heavily anchored by core process automation hardware.
Intelligent Devices generated $12,400M in FY2025 revenue, accounting for 68.83% of consolidated revenue ($18,016M), compared to Software and Control at $5,691M.
Growth acceleration in Software & Control cannot immediately offset a cyclical slowdown in process automation equipment.
AMETEK Inc.AME
السعر / القيمة العادلة
القيمة العادلة171.8 US$Report-date price251.93 US$
تاريخ التقييم
الميزة التنافسيةWide
بطاقة تقييم الاستثمار66 / 100
Ingersoll Rand Inc.IR
السعر / القيمة العادلة
القيمة العادلة61.46 US$Report-date price77.78 US$
تاريخ التقييم
الميزة التنافسيةNarrow
بطاقة تقييم الاستثمار61 / 100
الهامش
EMR
Emerson Electric Co.
$91.4B
21.5x
4.9x
16.9x
12.8%
—
CMI
Cummins Inc.
$74.8B
15.6x
2.2x
15.9x
21.1%
11.9%
PH
Parker-Hannifin Corporation
$120.8B
24.1x
5.6x
22.8x
25.1%
23.5%
AME
AMETEK Inc.
$57.4B
26.2x
7.3x
23.7x
14.6%
26.2%
IR
Ingersoll Rand Inc.
$30.7B
20.2x
3.9x
17.1x
9.5%
16.9%
Domestic Substitution and Overcapacity in Chinese Manufacturing
negative
China's policy emphasis on domestic industrial automation champions and ongoing factory overcapacity create headwinds for foreign automation equipment ($1,829M FY2025 revenue).
Enhances downside protection against potential process capex cyclical troughs.