What is Everus Construction Group, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Everus Construction Group, Inc.'s reported free cash flow gives $45.19 per share. The share price was $116.94 on September 25, 2026, 159% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.5% | 10.0% | $27.30 | -77% |
| Base | 11.5% | 9.0% | $45.19 | -61% |
| Bull | 16.5% | 8.0% | $80.85 | -31% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $58.80 | $63.01 | $68.16 | $74.59 | $82.85 |
| 8.0% | $48.61 | $51.34 | $54.56 | $58.43 | $63.16 |
| 9.0% | $41.17 | $43.04 | $45.19 | $47.70 | $50.67 |
| 10.0% | $35.53 | $36.85 | $38.36 | $40.08 | $42.06 |
| 11.0% | $31.10 | $32.07 | $33.16 | $34.38 | $35.77 |
Where the presets come from
Base: years 1 to 5 grow at Everus Construction Group, Inc.'s revenue growth rate over the last 3 fiscal years (11.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions