Research / Stock / PWR
P
PWR
QUANTA SERVICES, INC.
603.78
-13.00 -2.11%
close 2026-08-25
Assumptions
20.5%
Market is pricing 20.5%— you agree
Actually grew +13.6%/yrFCF, 2020–2025 — the market is pricing 6.9pts FASTER than history
10 yrs
3.00%
9.79%
9.8% derived for this company beta 1.22 (1254d vs the S&P 500) · cost of equity 10.2% = 4.7% risk-free + 1.22 × 4.5% premium · 6% debt at 4.4%, taxed at 25%
Fair value
$604.11
+0.1%
At the market's assumptionsCurrent price $603.78Enterprise value 90.4B
Bear $417.53 (15.5% growth)Bull $869.01 (25.5%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 20.5%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
31% the 10 forecast years69% terminal value