$152.00
-2.3%Everus Construction Group, Inc. provides utility construction services. It offers electrical line construction, pipeline construction, inside electrical wiring and cabling, and mechanical services. The company also involves in the manufacture and distribution of specialty equipment, and electrical control panel; and installation and maintenance of automatic fire sprinkler systems in Las Vegas and Reno. The company was incorporated in 1995 and is based in Bismarck, North Dakota.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $122.7M | $95.9M | $75.0M | $58.7M | $45.9M | $35.9M | $28.1M | $21.9M | $17.2M | $13.4M |
| Maintenance CapEx | -$10.5M | -$8.2M | -$6.4M | -$5.0M | -$3.9M | -$3.1M | -$2.4M | -$1.9M | -$1.5M | -$1.1M |
| Owner Earnings | $112.2M | $87.7M | $68.6M | $53.7M | $42.0M | $32.8M | $25.7M | $20.1M | $15.7M | $12.3M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $103.9M | $75.2M | $54.5M | $39.4M | $28.6M | $20.7M | $15.0M | $10.8M | $7.9M | $5.7M |
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.