Skip to content
StockMarketAgent
Direct answer
EMR trades against a final fair-value range of $88.69-$155.92, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $88.7, high $156, with mid-point at $122.
Stock analysis

EMR fair value $89–$156

By StockMarketAgent.AI team· supervised by
Analysiert: 2026-05-13Nächste Aktualisierung: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Kurs
$137.28
▼ -15.07 (-10.98%)
Fair Value
$122
$89–$156
Rating
Reduzieren
confidence 87/100
Aufwärtspotenzial
-11.0%
upside to fair value
Sicherheitsmarge
$103.88
MoS level · 15%
Marktkapitalisierung
$76.9B
P/E fwd 19.2
Englische QuelleDE
Englische Quelle wird angezeigt, während wir übersetzen
Dieser Bericht wurde noch nicht übersetzt. Aktualisieren Sie in ein paar Minuten, sobald die Übersetzungswarteschlange aufgeholt hat.

§1 Zusammenfassung

  • Composite fair value $122 with high case $156.
  • Implied downside of 11.0% to fair value.
  • Moat 9/10 · confidence 87/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$122
Margin of safety
-12.3%
Confidence
87/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$137.28Price
Low $88.69
Mid $122.21
High $155.92

EMR trades against a final fair-value range of $88.69-$155.92, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs associated with
    High switching costs associated with mission-critical process automation platforms like DeltaV.
  • Sticky, high-margin software and service
    Sticky, high-margin software and service recurring revenue base.
  • Bull thesis
    Reduce-side internal valuation cross-checks ($164.87) aggressively prices in perfect execution of the M&A synergy playbook and permanent retention of 24.2% outlier margins.

§2 Bärenszenario

A synchronized global industrial recession combined with delays in clean energy CAPEXCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). stalls near-term automation spending. The newly acquired software segments fail to offset hardware cyclicality, causing margins to revert to the 16% historical peer average.

Wie diese These scheitern kann

M&A Value Destruction

20%· Medium

Failure to extract synergies from recent software acquisitions causes ROIC to stagnate below WACC, driven by the $18B goodwill burden.

FV impact
$88.69 (Implies ~35% downside)

Automation CAPEX Freeze

25%· Medium

Macroeconomic weakness and deferred conventional energy projects significantly halt process automation spending across key markets.

FV impact
Significant multiple compression to 15x legacy industrial norms.

Margin Reversion

30%· Medium

Current 24.2% operating margins prove unsustainable and revert to the 16% historical industry norm amidst competitive pricing pressures.

FV impact
Downside to the Multi-Stage Moat Fade midpoint of $77.53.
Frühwarnsignale zur Überwachung
KennzahlAktuellAuslöseschwelle
Consecutive quarters of declining software and services recurring revenue.MonitorDeterioration versus the report thesis
Operating margins compressing below the 21% normalized assumption.MonitorDeterioration versus the report thesis
Unadjusted ROIC falling further below current 6.9% due to asset bloat.MonitorDeterioration versus the report thesis
Significant downward revisions in forward private EPS estimate reference.MonitorDeterioration versus the report thesis
Management pausing or cutting the dividend/buyback program to preserve cash.MonitorDeterioration versus the report thesis

§3 Finanzielle Historie

Gewinn- und Verlustrechnung — letzte sechs Perioden
PositionT−0T−1T−2T−3CAGR
Periode2022-09-302023-09-302024-09-302025-09-30Trend
Umsatz$13.80B$15.17B$17.49B$18.02B+9.3%
Bruttogewinn$6.31B$7.43B$8.89B$9.52B+14.7%
Betriebsergebnis$2.36B$2.76B$2.67B$3.53B+14.4%
Nettogewinn$3.23B$13.22B$1.97B$2.29B-10.8%
EPS (verwässert)$5.41$22.88$3.43$4.04-9.3%
EBITDA$3.50B$4.22B$4.03B$4.84B+11.4%
F&E
VVG$3.61B$4.19B$5.14B$5.10B+12.2%

Qualitäts-Scores

OCF / Nettogewinn
1.35×
>1 weist auf hohe Ergebnisqualität hin
Bilanzqualitätsschwelle
Fail
Sektoradjustierte Schwelle
ROIC
7.7%
Rendite auf eingesetztes Kapital
Abschnitt 3

Numbers analysis

Cashflow

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Kapitalallokation

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Einzelabonnenten — ab §411 weitere Abschnitte

Vollständige Analyse lesen — 11 weitere Abschnitte.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Vollständiger Bericht für jeden abgedeckten Ticker
24 Monate Rating-Archiv
Watchlist-Briefings + Rating-Änderungs-Warnungen
PDF + DOCX Export in jeder Sprache
Kostenlose Testversion starten
Jederzeit kündbar.
FAQ

EMR — frequently asked questions

  1. Based on our latest analysis, EMR screens modestly overvalued. The current price is $137 versus a composite fair-value midpoint of $122 (range $88.7–$156), which implies roughly 11.0% downside to the midpoint.
Related coverage

Names readers of EMR also follow

Same archetype: mature-compounder