Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
59.12 USD55.26 USD69.28 USD
+148%
55.26 USDCurrent price is 147.9% above the base model value.
E
US
EMR.US · EMERSON ELECTRIC CO
US · US
Latest price137.00 USD
30D-18.08%
Vs. base value+144%
Research summary
EMR.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +130% YoY. Current price is about 137 USD, while the model base case is about 56.13 USD; the current price sits +144% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income2B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price137.00 USD
Base value56.13 USD
Vs. base+144%
Price date2026/04/29
57.62 USD56.13 USD63.14 USD
+144%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
58.25 USD94.24 USD122.79 USD
+45.37%
94.24 USDCurrent price is 45.4% above the base model value.Adjusted reference: 109.15 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.9%
Current price implies roughly 9.9% annualized FCF growth.
9.9%Current price implies roughly 9.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
36.44 USD36.44 USD36.44 USD
+276%
36.44 USDCurrent price is 276% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/09/30 | Restructuring charges | Restructuring | -107M USD | Medium |
| 2024/09/30 | Business sale gain/loss | Asset sale gain/loss | 0 USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -360M USD | Medium |
| 2023/09/30 | Restructuring charges | Restructuring | -171M USD | Medium |
| 2022/09/30 | Asset sale gain/loss | Asset sale gain/loss | 14M USD | Medium |
| 2022/09/30 | Business sale gain/loss | Asset sale gain/loss | -107M USD | Medium |
| 2022/09/30 | Restructuring and merger costs | Restructuring | -131M USD | Medium |
| 2022/09/30 | Special income/charges | Other | -238M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -7M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -85M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -42M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -17M USD | Medium |
| 2024/06/30 | Business sale gain/loss | Asset sale gain/loss | -62M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -359M USD | Medium |
| 2024/03/31 | Business sale gain/loss | Asset sale gain/loss | -123M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -226M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/09/30 | Annual | - | 2B USD | 2B USD | 3B USD | 4.04 | 4.23 |
| 2024/09/30 | Annual | - | 996M USD | 1B USD | 3B USD | 1.73 | 2.36 |
| 2023/09/30 | Annual | - | 744M USD | 915M USD | 274M USD | 1.29 | 1.59 |
| 2022/09/30 | Annual | 14B USD | 3B USD | 4B USD | 3B USD | 5.41 | 6.18 |
| 2021/09/30 | Annual | - | - | - | - | - | - |
Ad placement