▟ Vinebot intrinsic value, daily

← back

EMR Emerson Electric

industrial · valued with sonnet medium conviction · deep-dived 2026-07-22

SELL
Intrinsic value$47.57
Price (at call)$139.26
Margin of safety -65.8%
vs market (rating basis) -27.0%

Reshaped automation franchise deserves normalized margins and reinvestment efficiency, not distressed-year math.

The story

Emerson is a diversified industrial automation and process-control company that has reshaped its portfolio toward higher-margin software and automation (AspenTech, National Instruments) while divesting lower-margin commercial/residential businesses. It has meaningful moat from engineering switching costs, installed base, and recurring aftermarket/software revenue, but remains a mature, cyclical industrial rather than a hyper-growth franchise. The 13.4% margin year reflects one-time divestiture/restructuring noise, not a structural deterioration.

Revenue growth moderates from mid-single digits toward terminal GDP-plus growth as automation demand normalizes; margin target of 20% reflects the post-portfolio-reshaping mix (software/automation heavy) rather than the depressed 13.4% divestiture year; sales-to-capital of 1.4 corrects the distorted 0.55 TTM figure, which reflects one-time acquisition goodwill rather than steady-state reinvestment efficiency.

Value drivers

Revenue growth (Y1)5.0%
Terminal growth2.8%
Forecast horizon8y
Target operating margin20.0%
Years to target margin4
Sales-to-capital1.40
Beta1.05
Failure probability0.5%
Cost of capital (WACC)8.8%
Terminal WACC8.6%

Valuation bridge

PV of explicit FCFF15.26B
PV of terminal value23.10B
Equity value26.64B
÷ shares → per share$47.57

News

neutral +0.10 · 8 articles

  • How is Data Center Expansion Reshaping Eaton's Business?
  • Valmont Industries (VMI) Tops Q2 Earnings and Revenue Estimates
  • Emerson Electric (EMR) Declines More Than Market: Some Information for Investors
  • Honeywell Technologies to Report Q2 Earnings: What's in the Offing?
  • JPMorgan upgrades 3M, Emerson Electric to Overweight ahead of earnings
  • What You Need To Know Ahead of Emerson Electric's Earnings Release
  • Here Are Friday’s Top Wall Street Analyst Research Calls: Apple, Brinker International, Dutch Bros, Emerson Electric, Fervo Energy, Moody’s, Netflix, Oneok, 3M Company, and More
  • Here is why Emerson Electric Co. (EMR) is among the 7 Best Electrical Equipment Stocks to Buy

Projected free cash flow to the firm

YrRevenueGrowthMarginNOPATReinvestFCFFPV
1 19.23B 5.0% 20.0% 2.93B 654.14M 2.28B 2.09B
2 20.13B 4.7% 20.0% 3.07B 642.70M 2.43B 2.05B
3 21.01B 4.4% 20.0% 3.20B 626.54M 2.58B 2.00B
4 21.86B 4.0% 20.0% 3.33B 605.61M 2.73B 1.95B
5 22.67B 3.7% 20.0% 3.46B 579.87M 2.88B 1.89B
6 23.44B 3.4% 20.0% 3.58B 549.36M 3.03B 1.83B
7 24.16B 3.1% 20.0% 3.69B 514.19M 3.17B 1.76B
8 24.82B 2.8% 20.0% 3.79B 474.52M 3.31B 1.69B

Key risks

  • Industrial capex cyclicality could slow automation orders
  • Integration/execution risk from AspenTech and National Instruments acquisitions
  • High debt load (13.76B) elevates financial risk if margins compress

Catalysts

  • AspenTech software cross-sell driving margin mix higher
  • Reshoring and automation capex tailwinds
  • Further portfolio simplification unlocking margin

History

DatePriceIntrinsicMoSRating
2026-07-22$139.26 $47.57 -65.8% SELL
2026-07-21$136.58 $36.55 -73.2% N/A
2026-06-23$143.14 $55.06 -61.5% HOLD