PWR Quanta Services, Inc.
Industrials
Price
$669.88
Intrinsic value
$192.06
Buy price
$153.65
Discount
-248.8%
DCF walkthrough
Near-term growth (g1)16.28%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,178,249,000.00
- Total debt
- $6,603,134,976.00
- Cash & STI
- $506,431,008.00
- Shares out.
- 152,439,000
Overvalued
Intrinsic value$192.04
Buy price (with MOS)$153.63
Current price$669.88
Discount to intrinsic value-248.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 11.2%
- Current ROE
- 11.5%
- Minimum ROE
- 9.1%
Debt quality
MODERATE- Debt / Equity
- 0.74x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.40x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 18.5%
- Public economic interest
- 99.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.