Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

AME - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

AME

Ametek, Inc.
Healthcare / INDUSTRIAL INSTRUMENTS FOR MEASUREMENT, DISPLAY, AND CONTROL
Price on 2026-08-03
$240.01
Intrinsic Value
$132 - $161
Gap to Fair Value
-38.8%
Low $132 Mid $147 High $161 Price on 2026-08-03 $240.01 -38.8% gap
Our Read medium conviction
AMETEK is a premier industrial compounder with an exceptional track record, but at $240 the stock prices in 17% perpetual growth against 9% analyst estimates and 13% historical delivery. With the balance sheet about to absorb $5B in Indicor acquisition debt, the margin of safety is absent and downside risk exceeds upside potential from current levels.

Catalysts

+Indicor acquisition closes with smooth integration and synergies exceeding the 10-12% target, demonstrating management's deal execution capability
+Defense and aerospace spending accelerates beyond expectations, driving organic growth above consensus estimates
+A meaningful market correction brings the stock price closer to intrinsic value, creating an entry point for this high-quality compounder

Key Risks

Post-Indicor leverage rising to 2.5-3x EBITDA constrains financial flexibility and amplifies downside in a cyclical downturn
Market-implied growth rate of 17.4% is nearly double analyst consensus and historical delivery, leaving no room for disappointment
Tariff escalation and geopolitical disruption could compress margins and slow industrial demand across AMETEK's global customer base

The Opportunity

AMETEK is a company that buys and runs small, highly specialized industrial businesses - think makers of precision instruments, sensors, and electronic components that are essential to industries like aerospace, energy, and medical devices. They own over 40 of these businesses, each typically a leader in its small corner of the market. The model has worked beautifully for decades: buy a niche leader, improve its operations, and let the cash flow fund the next acquisition. Revenue has nearly doubled from $3.8B to $7.4B over the past nine years, and profit margins have expanded steadily.

The problem is straightforward: the market has figured this out. At $240 per share, you're paying 36 times last year's earnings and over 32 times free cash flow. For context, the company grew earnings around 13% last year and analysts expect roughly 9% going forward. To justify the current price, the company would need to grow at 17% annually for the foreseeable future - nearly double what the experts think is realistic. The stock is trading near its all-time high, up 33% over the past year, and sits at a significant premium to what our models calculate the business is actually worth.

There is a big move coming that could change the story: AMETEK just announced its largest-ever acquisition, buying a company called Indicor Instrumentation for $5 billion. This adds about $1.1 billion in new revenue from mission-critical instruments - right in AMETEK's wheelhouse. If they execute well and squeeze out the expected cost savings, it could meaningfully boost earnings within a couple of years. They're also riding tailwinds from defense spending, AI-related testing demand, and a strong order backlog of nearly $4 billion.

The main worry is that AMETEK is borrowing heavily to fund this deal, roughly tripling its debt. If interest rates stay high, if the acquired business proves harder to integrate than expected, or if the industrial cycle turns down, the company will have much less financial flexibility than it's used to. Add in tariff uncertainty and the simple math that growing a $7.5B business at premium rates gets harder every year, and the current price appears to embed an awful lot of optimism. This is an excellent business, but excellent businesses can still be bad investments when you overpay for them.

How we got to $132 - $161

Factor
Bear
Base
Bull
Assumptions
Weighted Model Base
$140
$140
$140
Weighted average of 7 valuation approaches anchored on DCF and excess-return models
Indicor Acquisition Value Creation
+$3
+$7
+$12
Bear Bear: integration slower than expected, synergies delayed to year 2, only minimal near-term accretion at $3/share
Base Base: $1.1B revenue addition at 10% synergies, modest earnings accretion year 1, some value from portfolio broadening
Bull Bull: 12% synergies realized ahead of schedule, cross-selling accelerates, accretive at $12/share within 18 months
Organic Growth and Orders Momentum
+$2
+$5
+$9
Bear Bear: industrial cycle softens, orders normalize, organic growth slows to 2-3%, adding only $2/share
Base Base: Record $3.87B backlog and 22% organic order growth sustain 5-6% organic revenue growth through FY2027
Bull Bull: defense/aerospace spending accelerates, AI testing demand exceeds expectations, 8% organic growth drives $9/share upside
Tariff and Macro Uncertainty
-$6
-$2
+$1
Bear Bear: Tariff escalation compresses margins by 100bps+, supply chain disruptions hit lead times, -$6/share drag
Base Base: Tariffs create modest input cost pressure partially offset by pricing power, net margin drag of 30-50bps
Bull Bull: Trade tensions ease, global industrial activity remains robust, slight net positive at $1/share
Post-Acquisition Leverage and Integration Risk
-$7
-$3
-$1
Bear Bear: Rates stay elevated, integration distracts from organic execution, reduced financial flexibility costs -$7/share
Base Base: Net debt rises to 2.5-3x EBITDA, interest expense consumes $200-250M annually, constraining buybacks and future M&A
Bull Bull: Rapid deleveraging via strong FCF, rates decline, minimal drag at -$1/share
Intrinsic Value
$132
$147
$161
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Projected Cash Flow Value
$151
35%
$53.01
Calculation
FCF/share of $7.43, grown at 9% annually for 10 years, discounted at approximately 9.5% WACC. Year 1: $8.10, Year 2: $8.83... Terminal value at 3% perpetual growth. Sum of discounted flows plus terminal = $151.46
Free Cash Flow$1.703B ($7.43/share)
Growth Rate9.0% (analyst 5-year estimate)
Discount Rate (WACC)~9.5%
Terminal Growth~3%
Excess Returns on Equity
$165
20%
$33.04
Calculation
Book value of $47.64 + present value of excess returns. ROE of 14% on equity of $47.64 = $6.67 earnings, minus 10% cost of equity charge ($4.76) = $1.91 excess per year. Discounted stream of growing excess returns + book value = $165.19
Book Value/Share$47.64
ROE14.0%
Cost of Equity~10%
EPS (TTM)$6.67
Sector-Relative Enterprise Value
$140
15%
$21.00
Calculation
Peer/sector median EV/EBITDA multiple applied to AMETEK's EBITDA of $2.33B. Implied EV minus net debt of ~$1.69B = equity value. Divided by 229.2M shares = $139.97/share
EBITDA (TTM)$2.33B
Sector Median EV/EBITDA~15.5x (Healthcare median used)
Net Debt~$1.69B
Shares Outstanding229.2M
Growth-Adjusted Earnings Value
$148
10%
$14.82
Calculation
$6.67 EPS x (8.5 + 2 x 9.0 growth) x 4.4 / 5.25 AAA yield = $6.67 x 26.5 x 0.838 = $148.22
EPS (TTM)$6.67
Growth Rate9.0%
AAA Bond Yield~5.25%
Earnings and Asset Hybrid Value
$89
10%
$8.86
Calculation
Component 1: sqrt(22.5 x $6.67 x $47.64) = sqrt($7,148) = $84.57. Component 2: FCF/share $7.43 / 0.08 required yield = $92.88. Average of both = ($84.57 + $92.88) / 2 = $88.73 (model reports $88.56 due to rounding)
EPS (TTM)$6.67
Book Value/Share$47.64
FCF/Share$7.43
Required Yield8%
Dividend Income Value
$138
5%
$6.91
Calculation
Annual dividend of $1.36/share (post-increase), growing at 9% annually, discounted at ~10% cost of equity. $1.36 / (0.10 - 0.09) = $136 baseline, adjusted for near-term growth visibility = $138.27
Annual Dividend$1.36
Dividend Growth Rate~9%
Cost of Equity~10%
Payout Ratio19.4%
Zero-Growth Perpetuity Earnings
$56
5%
$2.81
Calculation
Normalized net income of approximately $1.29B (adjusted for cyclicality) / WACC of ~10% = $12.9B enterprise value. Minus net debt, divided by 229.2M shares = $56.19
Normalized Earnings~$1.29B
WACC~10%
Shares Outstanding229.2M
Deep Analysis 8 findings
Confidence: high medium low 3 positive · 5 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Neutral

AMETEK reports total assets of $16.31B against total liabilities of $5.39B as of Q1 2026, yielding book equity of $10.92B ($47.64/share). However, the balance sheet is heavily shaped by AMETEK's serial acquisition model. The company has acquired over 40 businesses, meaning a large portion of total assets consists of goodwill and intangible assets from those deals.

Total assets grew from $14.63B (Q4 2024) to $16.31B (Q1 2026) - a $1.68B increase driven largely by acquisition-related asset additions including FARO Technologies ($920M net of cash, completed July 2025) [AMETEK Form 8-K FY2025, SEC, July 2025] and LKC Technologies (February 2026) [AMETEK Form 8-K FY2026, SEC, February 2026]. The tangible asset base is relatively modest for a $55B market cap company. Cash sits at $481M, providing limited liquidity relative to the business scale.

Total debt (current + long-term) stands at $2.17B, with $1.11B classified as current - a meaningful near-term refinancing obligation. Net debt of approximately $1.69B represents a manageable 0.73x trailing EBITDA, but this is set to change dramatically with the pending $5.0B Indicor Instrumentation acquisition [PR Newswire - Indicor Acquisition, May 6, 2026], which will be funded via credit facilities and new debt issuance. Post-Indicor, net debt could reach $6-7B (roughly 2.5-3x EBITDA), fundamentally altering the balance sheet profile.

Debt-to-equity of 0.20 currently is conservative, but will likely triple. The book value of $47.64/share represents only 20% of the current share price, confirming this is a business valued entirely on earnings power rather than tangible assets.

Cash Flow & Capital Allocation Quantitative Positive

AMETEK generated $1.703B in free cash flow in FY2025 on $7.40B revenue, implying a healthy 23% FCF margin. Capital allocation in FY2025 was well-diversified: approximately $933M deployed on acquisitions (55% of FCF), $443M on share buybacks (26%), and an estimated $311M on dividends (18%) based on the $0.31/quarter rate. This allocation reflects AMETEK's established compounding model - reinvest the majority in value-accretive acquisitions while returning meaningful capital to shareholders.

The 10% dividend increase announced February 2026 (to $0.34/quarter, $1.36 annualized) signals confidence in cash flow sustainability [AMETEK Increases Quarterly Dividend, February 12, 2026]. The payout ratio of 19.4% is conservative, leaving substantial headroom for both dividend growth and acquisition funding. EBITDA has grown from $970.7M (2016) to $2.33B (2025), a 10.2% CAGR, demonstrating the cash flow compounding effect of the acquisition strategy.

However, at current prices, the FCF yield is only 3.1% ($1.703B / $55B market cap), which is thin for a company about to take on significant leverage for the Indicor deal. Post-acquisition, the free cash flow will need to service substantially higher interest expense, likely compressing the cash available for buybacks and future deals by $200-300M annually at current rates.

Historical Track Record & Consistency Quantitative Positive

AMETEK's track record over the available 10-year history (2016-2025) is exceptional by any measure. Revenue grew from $3.84B to $7.40B (7.6% CAGR), EPS from $2.19 to $6.40 (12.7% CAGR), and EBITDA from $970.7M to $2.33B (10.2% CAGR). This growth was remarkably consistent - revenue increased every year except 2020 (COVID-driven decline to $4.54B from $5.16B in 2019), with a swift recovery to $5.55B in 2021.

Margins expanded meaningfully: gross margin improved from 32.6% (2016) to 36.3% (2025), operating margin from 20.6% to 25.9%, and net margin from 13.3% to 20.1%. This consistent margin expansion through an acquisition-heavy strategy demonstrates disciplined cost management and accretive deal execution. The quarterly earnings beat streak is particularly noteworthy - AMETEK has beaten analyst EPS estimates for at least 7 consecutive quarters (all available data shows beats), often by meaningful margins.

Q1 2026 delivered adjusted EPS of $1.97 versus estimates of $1.94, with record orders of $2.2B (up 23% YoY, 22% organic) and backlog of $3.87B [PR Newswire - Record Q1 2026 Results, April 30, 2026]. Management raised FY2026 guidance to $7.94-$8.14 adjusted EPS, representing 7-10% growth over FY2025 [AMETEK Q1 2026 Official Release, April 30, 2026]. The ability to consistently deliver on promises while expanding margins across 40+ acquired businesses is a hallmark of a well-managed industrial compounder.

Forward Earnings & Growth Estimation Quantitative Neutral

Analyst consensus projects 9.0% annualized EPS growth over the next 5 years, with 9.74% growth this year and 8.44% next year. AMETEK's historical delivery of 12.7% EPS CAGR over 9 years suggests these estimates are achievable, though the law of large numbers and higher leverage post-Indicor introduce headwinds. The raised FY2026 guidance of $7.94-$8.14 adjusted EPS implies 7-10% growth, consistent with the longer-term trajectory.

Growth drivers include: (1) the Indicor Instrumentation acquisition adding approximately $1.1B in annual sales with projected 10-12% annualized synergies [AMETEK - Indicor Instrumentation Announcement, May 6, 2026]; (2) defense and aerospace strength, explicitly highlighted as a key growth engine with continued strong demand [IndexBox - AMETEK Q1 2026 Revenue Beat]; (3) AI-driven testing equipment and data center infrastructure demand [Zacks / Yahoo Finance - AMETEK and Fortive Industry Outlook, 2026]. However, the reverse DCF implies the market is pricing in 17.4% annual growth - nearly double the analyst consensus of 9.0%. This gap between market-implied and realistic growth rates is the central risk in the current valuation.

Even assuming Indicor closes on favorable terms and AMETEK executes at its historical standard, sustainably growing above 12% from a $7.4B revenue base while servicing significantly higher debt is a meaningful challenge. The PEG ratio of 2.95 confirms the stock is priced for growth well beyond what the business has historically delivered or analysts project.

Competitive Moat Qualitative Narrow

AMETEK operates across 40+ autonomous niche industrial businesses, each targeting markets where it holds leadership positions in highly differentiated, mission-critical measurement and instrumentation products. The moat rests on several reinforcing pillars: (1) Switching costs - AMETEK's instruments are embedded in customers' testing, measurement, and manufacturing workflows, creating high costs of switching to alternatives. (2) Intangible assets - extensive patent portfolios in technologies and customer relationships accumulated through decades of organic R&D and acquisitions. The 10-K references patent and technology assets amortized over useful lives, alongside long-lived customer relationships. (3) Efficient scale - AMETEK targets niches too small for larger competitors to profitably address but large enough to generate attractive returns for a focused operator.

Competitors include Danaher ($32B+ revenue), Honeywell, Fortive, Roper Technologies, Thermo Fisher, and Yokogawa [MatrixBCG - Ametek Competitive Landscape]. AMETEK's $7.5B revenue positions it as a mid-tier consolidator - large enough to acquire effectively but focused enough to maintain niche discipline. The acquisition of Indicor Instrumentation ($1.1B in sales of mission-critical instruments for industrial and scientific applications) [PR Newswire - Indicor Acquisition, May 6, 2026] reinforces this pattern.

The moat is narrow-to-wide: individually, any single niche business could face competitive displacement, but the diversified portfolio of 40+ positions creates collective durability. The trend is stable to strengthening as each acquisition adds another defensible niche.

Management & Governance Qualitative Positive

CEO David Zapico has led AMETEK since 2017 with 35+ years of industry experience, presiding over a period of exceptional value creation. Under his tenure, revenue has roughly doubled and margins have expanded meaningfully. His election to the Rockwell Automation Board of Directors in April 2026 [Rockwell Automation Press Release, April 2026] reflects peer-group recognition.

The capital allocation track record is strong and consistent: $933M in acquisitions, $443M in buybacks, and a 10% dividend increase in FY2025 alone. AMETEK shareholders backed the entire board slate at the 2026 annual meeting with no compensation controversies or contested elections [Yahoo Finance - AMETEK Shareholder Meeting, 2026]. Insider ownership at 0.42% is modest, which is typical for a $55B company but does not reflect strong skin-in-the-game alignment.

Recent insider transactions show no meaningful open-market purchases or sales - the recorded transactions are primarily stock compensation awards and tax-related dispositions. The addition of Nick Stanage to the board in May 2026 adds fresh perspective. Limitations of this assessment: I cannot evaluate management integrity through personal interaction, and compensation structure details are not available in the provided data.

The measurable track record - 7 consecutive earnings beats, record results, margin expansion, disciplined M&A - speaks favorably to execution capability.

Risk Factors Qualitative Moderate Risk

The primary risk is execution and leverage risk from the pending $5.0B Indicor Instrumentation acquisition [PR Newswire - Indicor Acquisition, May 6, 2026] - AMETEK's largest-ever deal. This will roughly triple the company's debt load to approximately $6-7B, constraining future M&A flexibility and exposing the company to interest rate sensitivity. Integration of a $1.1B revenue business is a step-change from AMETEK's typical acquisition size.

Tariff and trade policy uncertainty is a cited concern: 82% of supply chain leaders reported tariff impacts in a May 2025 McKinsey survey [McKinsey - Geopolitics and Global Trade 2026 Update], and AMETEK's 10-Q notes geopolitical uncertainties as potential challenges. The Bison Gear plant closure (167 jobs eliminated, July 2025) [Daily Herald - St. Charles Plant Closure, June 12, 2025] illustrates restructuring execution risk.

Legal exposure is limited: asbestos litigation is ongoing but management states it will not have a material adverse effect, with an indemnifying seller meeting obligations [AMETEK Form 10-Q FY2026, SEC]. The WARN Act investigation related to Bison Gear has closed without action [Strauss Borrelli PLLC - WARN Act Investigation, May 2025]. No SEC or DOJ investigations were identified.

Short interest at 1.48% with a 2.79-day ratio indicates no significant bearish positioning. Cyclical risk exists given AMETEK's industrial end-market exposure, though diversification across aerospace, medical, energy, and manufacturing provides partial insulation.

Industry Position & Sentiment Qualitative Favorable

The measuring and control instruments market is projected to grow from $886.78B in 2025 to $1.22 trillion by 2030 (6.8% CAGR) [GlobeNewswire - Measuring and Control Instruments Report, January 28, 2026], with the industrial metrology sub-market growing at approximately 9.0% [The Business Research Company - Industrial Metrology Market, 2026]. AMETEK operates in multiple growth-advantaged sub-segments including pyrometers (7.6% CAGR to $1.15B by 2035), cryocoolers (6.9% CAGR), radiation detection (growing to $5.45B by 2030), and aircraft sensors (10.5% CAGR). Institutional ownership at 92.15% with Vanguard (~11%), BlackRock (~8%), T.

Rowe Price (~4.8%), and Fidelity (~1.77%) as top holders [Simply Wall St - AMETEK Institutional Ownership] reflects broad blue-chip institutional appeal. No activist positions were identified. Analyst consensus is bullish at 1.78 (near strong buy) with a $266.12 target price, 11% above current levels.

Defense and aerospace spending tailwinds are explicitly beneficial to AMETEK, with management calling out continued strong growth in these segments [PR Newswire - Record FY2025 Results, February 2026]. AI-driven demand for testing and automation equipment (data centers, semiconductor capex) represents an additional secular growth driver [Zacks / Yahoo Finance - AMETEK and Fortive Outlook, 2026]. The competitive landscape is stable with no disruptive new entrants identified.

Sources 165 records reviewed · 16 web citations

Data reviewed

Quarterly income statements: 90
Balance sheet periods: 7
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 3
SEC event filings (8-K): 6
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 5
Peer companies analyzed: 15
Web searches performed: 17

Web sources cited · 16

[1]
AMETEK Form 10-Q FY2026, SEC Filing
Asbestos litigation is ongoing but management states proceedings will not have material adverse effect; indemnifying seller has met obligations
[2]
Strauss Borrelli PLLC - WARN Act Investigation
WARN Act investigation into Bison Gear mass layoff is now closed with no class action filed
[3]
Daily Herald - St. Charles Plant Closure
Bison Gear & Engineering plant in St. Charles, IL closed July 2025, eliminating 167 jobs
[4]
PR Newswire - Indicor Acquisition
AMETEK announced $5.0B all-cash acquisition of Indicor Instrumentation with approximately $1.1B annual sales, expected to close H2 2026
[5]
PR Newswire - Record Q1 2026 Results
Q1 2026 record results: revenue $1.93B (+11% YoY), orders $2.2B (+23%), backlog $3.87B, raised FY2026 EPS guidance to $7.94-$8.14
[6]
AMETEK Q1 2026 Official Release
AMETEK raised FY2026 guidance to adjusted EPS of $7.94-$8.14, representing 7-10% growth over FY2025
[7]
IndexBox - AMETEK Q1 2026 Revenue Beat
Defense-driven growth was a key factor in Q1 2026 outperformance
[8]
PR Newswire - Record FY2025 Results
FY2025 record revenue of $7.401B, acquisitions deployed $933M, buybacks $443M, adjusted operating margin 26.2%
[9]
GlobeNewswire - Measuring and Control Instruments Report
Global measuring and control instruments market projected to grow from $886.78B in 2025 to $1.22 trillion by 2030 at 6.8% CAGR
[10]
The Business Research Company - Industrial Metrology Market
Industrial metrology sub-market growing at approximately 9.0% CAGR
[11]
Simply Wall St - AMETEK Institutional Ownership
Institutions own approximately 89-92% of shares; Vanguard ~11%, BlackRock ~8%, T. Rowe Price ~4.8%
[12]
Rockwell Automation Press Release
CEO David Zapico elected to Rockwell Automation Board of Directors in April 2026
[13]
Yahoo Finance - AMETEK Shareholder Meeting
Shareholders backed full board slate at 2026 annual meeting with no contested elections
[14]
Zacks / Yahoo Finance - AMETEK and Fortive Outlook
AMETEK and Fortive cited as beneficiaries of AI-driven testing and automation demand
[15]
McKinsey - Geopolitics and Global Trade 2026 Update
82% of supply chain leaders reported tariff impact on their supply chains in May 2025 survey
[16]
AMETEK Increases Quarterly Dividend
AMETEK increased quarterly dividend 10% to $0.34/share ($1.36 annualized)
2026-02-12
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.