Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
129.22 USD161.20 USD191.49 USD
+40.77%
161.20 USDCurrent price is 40.8% above the base model value.
A
IndustrialsSpecialty Industrial MachineryUnited States
AME.US · AMETEK, Inc.
NYQ · US · USD
Latest price226.92 USD
30D-3.25%
Vs. base value+99.4%
Research summary
AME.US latest organized financial period shows revenue grew +6.63% YoY and net income grew +7.56% YoY. Current price is about 227 USD, while the model base case is about 114 USD; the current price sits +99.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue7B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price226.92 USD
Base value113.78 USD
Vs. base+99.4%
Price date2026/04/28
97.02 USD113.78 USD125.16 USD
+99.44%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
112.69 USD146.20 USD168.96 USD
+55.21%
146.20 USDCurrent price is 55.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth10.9%
Current price implies roughly 10.9% annualized FCF growth.
10.9%Current price implies roughly 10.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
68.28 USD68.28 USD68.28 USD
+232%
68.28 USDCurrent price is 232.3% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 7B USD | 1B USD | 2B USD | 6.4 |
| 2024/12/30 | Annual | 7B USD | 1B USD | 2B USD | 5.93 |
| 2023/12/30 | Annual | 7B USD | 1B USD | 2B USD | 5.67 |
| 2022/12/30 | Annual | 6B USD | 1B USD | 1B USD | 5.01 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement