No conviction changes recorded
Fair Value Distribution — percentile bands
6.6% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
15.9%/yr
±5.1% · revenue growth to justify current price
FCF-Based Reverse DCF
18.0%/yr
±3.3% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~7h).
Eagle will generate this view by the next trading session (~7h).
FY2025 record revenues of $16.99B (+16.6%), gross margin 19.3% (+30bps), op margin 10.1% (includes $144.9M UK gain). Organic growth ~7.9%, Electrical segment +52% (incl. $1.11B Miller Electric). AI/da...
Record revenues, margin expansion, AI/data center driven. Industrial services weak. Valuation elevated but thesis intact if capex cycle continues.