An independent two-stage DCF analysis by a frontier AI model.
"> Emerson is transitioning into a higher-growth, higher-margin automation portfolio (e.g., acquiring NI). While historical revenue growth has been mixed due to divestitures, the new core is positioned to grow faster. 8% FCF growth balances optimism for the new portfolio with the cyclical realities of industrial end-markets.
"> 10Y Treasury: 4.18%. Equity risk premium: 5.5%. Beta: 1.20. CAPM derives our cost of equity around 11.0%. This compensates investors for the risk of holding EMR compared to a risk-free bond.
"> Long-term nominal GDP growth is typically around 2-3%. A 2.5% terminal growth rate assumes Emerson maintains its market position in global automation and grows roughly in line with the global economy in perpetuity.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 1.5% | $9.07 | $8.00 | $7.16 | $6.48 | $5.91 |
| 2.0% | $9.71 | $8.50 | $7.56 | $6.80 | $6.18 |
| 2.5% | $10.46 | $9.07 | $8.00 | $7.16 | $6.48 |
| 3.0% | $11.33 | $9.71 | $8.50 | $7.56 | $6.80 |
| 3.5% | $12.36 | $10.46 | $9.07 | $8.00 | $7.16 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Emerson Electric (EMR) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, 2026. Compiled by Gemini 3.1.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.