PWR Quanta Services
Intrinsic value$107.69
Price (at call)$624.41
Margin of safety
-82.8%
vs market (rating basis)
-37.1%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 18.6% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 6.2% |
| Years to target margin | 5 |
| Sales-to-capital | 2.20 |
| Beta | 1.20 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.9% |
| Terminal WACC | 9.0% |
Valuation bridge
| PV of explicit FCFF | 951.77M |
| PV of terminal value | 20.88B |
| Equity value | 16.19B |
| ÷ shares → per share | $107.69 |
News
neutral -0.10 · 8 articles
- Quanta Services (PWR) Stock Trades At A Premium To Fair Value
- Is Rising Analyst Optimism Around PWR’s Dividend Sharpening Quanta’s Grid Expansion Investment Case?
- Vertiv’s UIG Deal Targets the Next Big Constraint in AI Data Centers
- EMCOR Rises 21% Year to Date: Should Investors Buy the Stock Now?
- Wall Street Analysts See Quanta Services (PWR) as a Buy: Should You Invest?
- Top Analyst Reports for Amazon, AbbVie & Alibaba
- Argan Stock Rises on Q2 Earnings & Revenue Beat, Gross Margin Up Y/Y
- Can Argan's 53% Power Revenue Growth Continue With a $2.5B Backlog?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 39.02B | 18.6% | 6.2% | 1.82B | 2.78B | -953.90M | -868.12M |
| 2 | 45.63B | 16.9% | 6.2% | 2.13B | 3.00B | -864.82M | -716.27M |
| 3 | 52.58B | 15.2% | 6.2% | 2.46B | 3.16B | -699.58M | -527.31M |
| 4 | 59.71B | 13.6% | 6.2% | 2.79B | 3.24B | -447.17M | -306.75M |
| 5 | 66.81B | 11.9% | 6.2% | 3.12B | 3.22B | -100.10M | -62.49M |
| 6 | 73.63B | 10.2% | 6.2% | 3.44B | 3.10B | 344.19M | 195.55M |
| 7 | 79.91B | 8.5% | 6.2% | 3.73B | 2.85B | 882.10M | 456.09M |
| 8 | 85.39B | 6.9% | 6.2% | 3.99B | 2.49B | 1.50B | 707.26M |
| 9 | 89.81B | 5.2% | 6.2% | 4.20B | 2.01B | 2.19B | 937.47M |
| 10 | 92.95B | 3.5% | 6.2% | 4.34B | 1.43B | 2.92B | 1.14B |
⚠ Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.