Emerson Electric Co.
- Price
- 147.94 USD
- Fair value
- 60.41 USD
- Discount to fair value
- −145%
- Mkt cap
- 82.86B
- P/E
- 36.1×
- P/B
- 4.09×
- EV
- 95.08B
- Div yield
- 1.44%
- ROE
- 11.3%
- Net margin
- 12.7%
Current price147.94USD
Fair value (est., median)60.41USD
UndervaluedFair valueOvervalued
+144.9% above fair valueWould need to fall ~59.2% to reach fair value.
Median ofDCF 21.41Graham 80.52Residual Income 63.35Earnings Power 57.47
Health Check
39.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 144.9% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 12.93B | 13.80B | 15.16B | 17.49B | 18.02B |
| Net Income | 2.30B | 3.23B | 13.22B | 1.97B | 2.29B |
| Net Margin | 17.8% | 23.4% | 87.2% | 11.3% | 12.7% |
| Operating Cash Flow | 3.58B | 2.92B | 637.00M | 3.33B | 3.10B |
| OCF Margin | 27.6% | 21.2% | 4.2% | 19.0% | 17.2% |
| Capital Expenditure | 404.00M | 299.00M | 363.00M | 419.00M | 431.00M |
| Free Cash Flow | 3.17B | 2.62B | 274.00M | 2.91B | 2.67B |
| FCF Margin | 24.5% | 19.0% | 1.8% | 16.7% | 14.8% |
| FCF Conversion | 137.7% | 81.2% | 2.1% | 148.0% | 116.3% |
| EPS (Diluted) | 4.11/sh | 5.77/sh | 23.60/sh | 3.51/sh | 4.09/sh |
| Dividend / Share | 2.16/sh | 2.18/sh | 2.14/sh | 2.14/sh | 2.13/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.44%
Dividend / share2.13 USD
If you invest
USD
Shares (≈)67
Est. annual income142.59 USD
At this rate, dividends alone return your capital in ~69.5 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 0.56 | — | — | 0.56 | 0.4% |
| 2025 | — | — | — | — | 2.13 | 1.6% |
| 2024 | — | — | — | — | 2.14 | 1.8% |
| 2023 | — | — | — | — | 2.14 | 2.3% |
| 2022 | — | — | — | — | 2.18 | 2.5% |
Corporate actions
DCash Dividend
0.56 USD /sh2026-05-15
DCash Dividend
0.43 USD /sh2014-05-14
DCash Dividend
0.43 USD /sh2014-02-12
DCash Dividend
0.43 USD /sh2013-11-13
DCash Dividend
0.41 USD /sh2013-08-14
DCash Dividend
0.41 USD /sh2013-05-15
DCash Dividend
0.41 USD /sh2013-02-13
DCash Dividend
0.41 USD /sh2012-11-14
DCash Dividend
0.40 USD /sh2012-08-15
DCash Dividend
0.40 USD /sh2012-05-09
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
21.41 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
22.83 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
80.52 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
63.35 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
57.47 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)60.41 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 12.60%
- CAPM cost of equity
- 13.85%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Emerson Electric Co. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 323.2K USD
- Total return
- +651.6%(+62.0% Dividends · +589.6% Capital gain)
- Annualised (IRR)
- +8.7%
Invested43KUSD
Dividends26.7KUSD
Capital gain253.5KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.