{ "run": { "id": "cmnr14xnl05w7p658ojziw3kl", "region": "US", "assetId": "cmnr14xly05w2p658lhs35kp0", "ticker": "PWR", "snapshotId": "cmnr14xn705w4p6583i8flp4t", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:21:40.447Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr14xn705w4p6583i8flp4t", "assetId": "cmnr14xly05w2p658lhs35kp0", "asOf": "2026-04-08T20:00:00.000Z", "snapshot": { "asOf": "2026-04-08T20:00:00.000Z", "quote": { "asOf": "2026-04-08T20:00:00.000Z", "open": 573.27, "price": 576.24, "dayLow": 567.125, "volume": 1013620, "dayHigh": 582.24, "currency": "USD", "prevClose": 555.57, "week52Low": 227.08, "week52High": 583.73 }, "fundamentals": { "pe": 61.0795947901592, "beta": 1.17643917382456, "epsTTM": 6.91, "fcfTTM": 1784432000, "growth": { "epsYoy": 0.1217532467532468, "revenueYoy": 0.2030559551586536 }, "sector": "Electrical Work", "margins": { "net": 0.03610916225688778, "gross": 0.1501097782044521, "operating": 0.05658448543184993 }, "website": "http://www.quantaservices.com/", "industry": null, "pegRatio": 5.01667071876508, "ebitdaTTM": 2048558000, "forwardPe": 37.0878734622144, "marketCap": 55800000000, "totalCash": 439508000, "totalDebt": 5994906000, "debtEquity": 0.670702505602607, "quickRatio": 0.835983647916213, "revenueTTM": 28479697000, "companyName": "QUANTA SERVICES, INC.", "priceToBook": 6.95604606355826, "currentRatio": 1.136208355982735, "dividendYield": 0.000982096533385229, "returnOnAssets": 0.04125575016324733, "returnOnEquity": 0.115053630750273, "analystOpinions": null, "businessSummary": "Quanta Services is a U.S. corporation that provides infrastructure services for the electric power, pipeline, industrial and communications industries. Its capabilities include planning, design, installation, program management, maintenance and repair of most types of network infrastructure. The company has grown organically since its founding, but it has also acquired over 200 companies in the electrical contracting and other construction industries. It has provided its services and expertise to many major electrical transmission construction projects,", "enterpriseValue": 68353705400, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 62000, "sharesOutstanding": 149619428, "enterpriseToEbitda": 33.36674158115123, "analystTargetMedian": null, "enterpriseToRevenue": 2.400085415234579, "operatingCashflowTTM": 2229970000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:21:40.435Z" }, "results": [ { "id": "cmnr14xno05wbp658mz6ixhir", "runId": "cmnr14xnl05w7p658ojziw3kl", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"PWR\",\"currency\":\"USD\",\"current_price\":576.24,\"target_price_6m\":588,\"target_price_12m\":595,\"recommendation\":\"HOLD\",\"confidence\":0.62,\"thesis_bullets\":[\"Infrastructure supercycle provides durable secular revenue tailwinds for Quanta\",\"Valuation at 61x TTM P/E and 33x EV/EBITDA leaves minimal margin of safety\",\"Strong 20% YoY revenue growth but EPS growth lags at 12%\",\"Stock trading near 52-week high with most positives already priced in\",\"Thin operating margins (~5.7%) constrain earnings leverage despite top-line growth\"],\"key_drivers\":[{\"driver\":\"Grid modernization and electrification spending\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Data center buildout driving power infrastructure demand\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Renewable energy interconnection pipeline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Extremely elevated valuation multiples limiting upside\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Acquisitive growth strategy adding integration and debt risk\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Federal infrastructure bill tailwinds sustaining backlog\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Rising interest expense from $6B total debt load\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Labor market tightness constraining margin expansion\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Multiple compression if infrastructure spending cadence disappoints expectations\",\"Integration risk from aggressive M&A strategy with 200+ historical acquisitions\",\"Rising interest costs on $6B debt load pressuring net margins\",\"Potential federal policy shifts reducing renewable/grid investment incentives\",\"Labor shortages and wage inflation compressing already thin operating margins\",\"Customer concentration risk if utility capex cycles turn down\"],\"assumptions\":{\"revenue_cagr_3y\":0.12,\"ebit_margin_target\":0.07,\"wacc\":0.095,\"terminal_multiple\":18},\"scenarios\":{\"bear\":{\"target_price\":450,\"prob\":0.25,\"notes\":\"Multiple compression to 22-25x EV/EBITDA on slowing infra spend or margin miss.\"},\"base\":{\"target_price\":595,\"prob\":0.50,\"notes\":\"Steady revenue growth of 12-15% with modest margin improvement; multiple holds near current levels.\"},\"bull\":{\"target_price\":700,\"prob\":0.25,\"notes\":\"Accelerating grid/data center capex cycle drives upside with margin expansion toward 7%+ EBIT.\"}},\"method_notes\":\"Blended EV/EBITDA and forward P/E valuation anchored on infrastructure services comps. At 33x EV/EBITDA and 61x TTM P/E, PWR prices in robust growth; 12M base target implies ~3% upside, warranting HOLD. Probability-weighted expected value ($585) aligns with limited return. PEG of 5x signals stretched valuation relative to earnings growth. Strong secular tailwinds are balanced by valuation risk. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "ai-equity-research-v1", "risks": [ "Multiple compression if infrastructure spending cadence disappoints expectations", "Integration risk from aggressive M&A strategy with 200+ historical acquisitions", "Rising interest costs on $6B debt load pressuring net margins", "Potential federal policy shifts reducing renewable/grid investment incentives", "Labor shortages and wage inflation compressing already thin operating margins", "Customer concentration risk if utility capex cycles turn down" ], "ticker": "PWR", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady revenue growth of 12-15% with modest margin improvement; multiple holds near current levels.", "target_price": 595 }, "bear": { "prob": 0.25, "notes": "Multiple compression to 22-25x EV/EBITDA on slowing infra spend or margin miss.", "target_price": 450 }, "bull": { "prob": 0.25, "notes": "Accelerating grid/data center capex cycle drives upside with margin expansion toward 7%+ EBIT.", "target_price": 700 } }, "confidence": 0.62, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.12, "terminal_multiple": 18, "ebit_margin_target": 0.07 }, "key_drivers": [ { "driver": "Grid modernization and electrification spending", "impact": "HIGH", "direction": "POS" }, { "driver": "Data center buildout driving power infrastructure demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Renewable energy interconnection pipeline", "impact": "MED", "direction": "POS" }, { "driver": "Extremely elevated valuation multiples limiting upside", "impact": "HIGH", "direction": "NEG" }, { "driver": "Acquisitive growth strategy adding integration and debt risk", "impact": "MED", "direction": "NEG" }, { "driver": "Federal infrastructure bill tailwinds sustaining backlog", "impact": "MED", "direction": "POS" }, { "driver": "Rising interest expense from $6B total debt load", "impact": "MED", "direction": "NEG" }, { "driver": "Labor market tightness constraining margin expansion", "impact": "MED", "direction": "NEG" } ], "method_notes": "Blended EV/EBITDA and forward P/E valuation anchored on infrastructure services comps. At 33x EV/EBITDA and 61x TTM P/E, PWR prices in robust growth; 12M base target implies ~3% upside, warranting HOLD. Probability-weighted expected value ($585) aligns with limited return. PEG of 5x signals stretched valuation relative to earnings growth. Strong secular tailwinds are balanced by valuation risk. Not investment advice.", "current_price": 576.24, "recommendation": "HOLD", "thesis_bullets": [ "Infrastructure supercycle provides durable secular revenue tailwinds for Quanta", "Valuation at 61x TTM P/E and 33x EV/EBITDA leaves minimal margin of safety", "Strong 20% YoY revenue growth but EPS growth lags at 12%", "Stock trading near 52-week high with most positives already priced in", "Thin operating margins (~5.7%) constrain earnings leverage despite top-line growth" ], "target_price_6m": 588, "target_price_12m": 595 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 38027, "createdAt": "2026-04-09T05:21:40.447Z", "usage": { "inputTokens": 3616, "outputTokens": 1882, "costUsd": 0.06513 } }, { "id": "cmnr14xno05wep658iu7ijezb", "runId": "cmnr14xnl05w7p658ojziw3kl", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"DCF_Infrastructure_Model\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"PWR\",\n \"currency\": \"USD\",\n \"current_price\": 576.24,\n \"target_price_6m\": 600,\n \"target_price_12m\": 650,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.65,\n \"thesis_bullets\": [\n \"Revenue growth driven by infrastructure investments.\",\n \"Margin improvement from operational efficiencies.\",\n \"Exposure to renewable energy and grid trends.\",\n \"High valuation multiples reflect growth expectations.\",\n \"Cyclical risks balance optimistic outlook.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"Government infrastructure spending\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Labor cost inflation\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Renewable energy adoption\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Regulatory changes\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Acquisition strategy\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Debt management\", \"impact\": \"LOW\", \"direction\": \"NEG\" },\n { \"driver\": \"Market competition\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Technological advancements\", \"impact\": \"LOW\", \"direction\": \"POS\" }\n ],\n \"risks\": [\n \"Economic downturn reducing demand\",\n \"Rising interest rates increasing costs\",\n \"Regulatory hurdles delaying projects\",\n \"Supply chain disruptions\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.15,\n \"ebit_margin_target\": 0.065,\n \"wacc\": 0.08,\n \"terminal_multiple\": 25\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 550, \"prob\": 0.2, \"notes\": \"Lower growth and margin compression.\" },\n \"base\": { \"target_price\": 650, \"prob\": 0.6, \"notes\": \"Base case with assumed improvements.\" },\n \"bull\": { \"target_price\": 750, \"prob\": 0.2, \"notes\": \"Strong execution and higher demand.\" }\n },\n \"method_notes\": \"DCF valuation with growth and margin assumptions. BUY due to ~13% 12M upside. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "DCF_Infrastructure_Model", "risks": [ "Economic downturn reducing demand", "Rising interest rates increasing costs", "Regulatory hurdles delaying projects", "Supply chain disruptions" ], "ticker": "PWR", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Base case with assumed improvements.", "target_price": 650 }, "bear": { "prob": 0.2, "notes": "Lower growth and margin compression.", "target_price": 550 }, "bull": { "prob": 0.2, "notes": "Strong execution and higher demand.", "target_price": 750 } }, "confidence": 0.65, "assumptions": { "wacc": 0.08, "revenue_cagr_3y": 0.15, "terminal_multiple": 25, "ebit_margin_target": 0.065 }, "key_drivers": [ { "driver": "Government infrastructure spending", "impact": "HIGH", "direction": "POS" }, { "driver": "Labor cost inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Renewable energy adoption", "impact": "HIGH", "direction": "POS" }, { "driver": "Regulatory changes", "impact": "MED", "direction": "NEG" }, { "driver": "Acquisition strategy", "impact": "MED", "direction": "POS" }, { "driver": "Debt management", "impact": "LOW", "direction": "NEG" }, { "driver": "Market competition", "impact": "MED", "direction": "NEG" }, { "driver": "Technological advancements", "impact": "LOW", "direction": "POS" } ], "method_notes": "DCF valuation with growth and margin assumptions. BUY due to ~13% 12M upside. Not investment advice.", "current_price": 576.24, "recommendation": "BUY", "thesis_bullets": [ "Revenue growth driven by infrastructure investments.", "Margin improvement from operational efficiencies.", "Exposure to renewable energy and grid trends.", "High valuation multiples reflect growth expectations.", "Cyclical risks balance optimistic outlook." ], "target_price_6m": 600, "target_price_12m": 650 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 370, "createdAt": "2026-04-09T05:21:40.447Z", "usage": { "inputTokens": 2130, "outputTokens": 4280, "costUsd": 0.002394 } }, { "id": "cmnr14xno05wcp6584l6m7y36", "runId": "cmnr14xnl05w7p658ojziw3kl", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Infrastructure Growth Model\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"PWR\",\n \"currency\": \"USD\",\n \"current_price\": 576.24,\n \"target_price_6m\": 610.0,\n \"target_price_12m\": 645.0,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.75,\n \"thesis_bullets\": [\n \"Leader in North American grid modernization and high-voltage transmission projects.\",\n \"Massive tailwinds from AI data center power demand and electrification trends.\",\n \"Record backlog levels provide high visibility into multi-year revenue growth.\",\n \"Strategic acquisitions expand capabilities in renewable energy and telecommunications sectors.\",\n \"Margin expansion potential through scale and higher-margin master service agreements.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Grid modernization spending\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Data center power demand\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Federal infrastructure funding\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Labor availability and costs\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Interest rate environment\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Renewable energy integration\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Regulatory hurdles causing project delays.\",\n \"Supply chain constraints for critical electrical components.\",\n \"Skilled labor shortages impacting project execution.\",\n \"Macroeconomic slowdown reducing utility capital expenditures.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.12,\n \"ebit_margin_target\": 0.075,\n \"wacc\": 0.085,\n \"terminal_multiple\": 25.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 480.0,\n \"prob\": 0.2,\n \"notes\": \"Utility capex slows and labor costs compress margins significantly.\"\n },\n \"base\": {\n \"target_price\": 645.0,\n \"prob\": 0.6,\n \"notes\": \"Steady grid modernization and data center demand drive double-digit earnings growth.\"\n },\n \"bull\": {\n \"target_price\": 750.0,\n \"prob\": 0.2,\n \"notes\": \"Accelerated AI infrastructure buildout pushes margins and multiples to record highs.\"\n }\n },\n \"method_notes\": \"Valuation based on a 10-year DCF and forward EV/EBITDA multiples. The BUY rating reflects ~12% upside driven by secular grid and AI power demand, balanced against high current valuation multiples. This is not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "Infrastructure Growth Model", "risks": [ "Regulatory hurdles causing project delays.", "Supply chain constraints for critical electrical components.", "Skilled labor shortages impacting project execution.", "Macroeconomic slowdown reducing utility capital expenditures." ], "ticker": "PWR", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady grid modernization and data center demand drive double-digit earnings growth.", "target_price": 645 }, "bear": { "prob": 0.2, "notes": "Utility capex slows and labor costs compress margins significantly.", "target_price": 480 }, "bull": { "prob": 0.2, "notes": "Accelerated AI infrastructure buildout pushes margins and multiples to record highs.", "target_price": 750 } }, "confidence": 0.75, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.12, "terminal_multiple": 25, "ebit_margin_target": 0.075 }, "key_drivers": [ { "driver": "Grid modernization spending", "impact": "HIGH", "direction": "POS" }, { "driver": "Data center power demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Federal infrastructure funding", "impact": "MED", "direction": "POS" }, { "driver": "Labor availability and costs", "impact": "MED", "direction": "NEG" }, { "driver": "Interest rate environment", "impact": "MED", "direction": "NEG" }, { "driver": "Renewable energy integration", "impact": "HIGH", "direction": "POS" } ], "method_notes": "Valuation based on a 10-year DCF and forward EV/EBITDA multiples. The BUY rating reflects ~12% upside driven by secular grid and AI power demand, balanced against high current valuation multiples. This is not investment advice.", "current_price": 576.24, "recommendation": "BUY", "thesis_bullets": [ "Leader in North American grid modernization and high-voltage transmission projects.", "Massive tailwinds from AI data center power demand and electrification trends.", "Record backlog levels provide high visibility into multi-year revenue growth.", "Strategic acquisitions expand capabilities in renewable energy and telecommunications sectors.", "Margin expansion potential through scale and higher-margin master service agreements." ], "target_price_6m": 610, "target_price_12m": 645 }, "errorsJson": { "attempts": [ { "error": "not_json_object: Output must be a single JSON object (no markdown/code fences, no extra text).", "attempt": 0, "rawOutputTruncated": "{\n \"model\": \"Equity Research AI - Infrastructure\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"PWR\",\n \"currency\": \"USD\",\n \"current_price\": 576.24,\n \"target_price_6m\": 605.0,\n \"target_price_12m\": 625.0,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.72,\n \"thesis_bullets\": [\n \"Leader in North American electrical grid modernization and high-voltage transmission.\",\n \"Strong tailwinds from data center power demand and AI-driven electrification.\",\n \"Renewable energy integration and federal subsidies provide long-term revenue visibility.\",\n \"Proven M&A strategy successfully expands capabilities into high-growth utility segments.\",\n \"Valuation premium is supported by a record multi-year project backlog.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Grid modernization spending\",\n \"impact\": \"HIGH\",\n \"direction\": \"" }, { "error": "not_json_object: Output must be a single JSON object (no markdown/code fences, no extra text).", "attempt": 1, "rawOutputTruncated": "{\"model\":\"Infrastructure Growth Model\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"PWR\",\"currency\":\"USD\",\"current_price\":576.24,\"target_price_6m\":615.0,\"target_price_12m\":650.0,\"recommendation\":\"BUY\",\"confidence\":0.7,\"thesis_bullets\":[\"Leader in North American grid modernization and high-voltage transmission projects.\",\"Massive tailwinds from AI data center power demand and electrification trends.\",\"Record backlog levels provide high visibility into multi-year revenue growth.\",\"Strategic M&A expands capabilities in renewable energy and telecommunications sectors.\",\"Margin expansion potential through scale and higher-margin master service agreements.\"],\"key_drivers\":[{\"driver\":\"Grid modernization spending\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Data center power demand\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Federal infrastructure funding\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Labor availability and costs\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Interest rate environment\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Renewable energy integration\",\"impact\":\"HIGH\",\"direction\":\"POS\"}],\"risks\":[\"Regulatory hurdles causing project delays" } ], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 18397, "createdAt": "2026-04-09T05:21:40.447Z", "usage": { "inputTokens": 2832, "outputTokens": 777, "costUsd": 0.014988 } }, { "id": "cmnr14xno05wap658sid5dth1", "runId": "cmnr14xnl05w7p658ojziw3kl", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Model Recommendation v2\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"PWR\",\"currency\":\"USD\",\"current_price\":576.24,\"target_price_6m\":545,\"target_price_12m\":590,\"recommendation\":\"HOLD\",\"confidence\":0.63,\"thesis_bullets\":[\"Grid modernization and data-center electrification support multi-year demand.\",\"Revenue growth is strong, but margins remain modest for the valuation.\",\"Forward P/E and EV/EBITDA suggest much secular upside is already priced.\",\"Execution quality and scale support backlog conversion and cash generation.\",\"Risk/reward looks balanced after the sharp rerating toward 52-week highs.\"],\"key_drivers\":[{\"driver\":\"Utility T&D backlog\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Data-center power demand\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Grid hardening spend\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Margin expansion potential\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Rich valuation multiple\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Labor availability\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Project execution discipline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Higher funding costs\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Project delays or permitting slippage\",\"Labor inflation compresses margins\",\"Utility or communications capex slows\",\"Acquisition integration or claim losses\",\"Leverage reduces flexibility\"],\"assumptions\":{\"revenue_cagr_3y\":0.12,\"ebit_margin_target\":0.067,\"wacc\":0.085,\"terminal_multiple\":27},\"scenarios\":{\"bear\":{\"target_price\":450,\"prob\":0.25,\"notes\":\"Capex timing slips and premium multiple contracts.\"},\"base\":{\"target_price\":590,\"prob\":0.5,\"notes\":\"Strong backlog offsets only modest multiple compression.\"},\"bull\":{\"target_price\":710,\"prob\":0.25,\"notes\":\"Data-center and utility awards drive faster growth and margins.\"}},\"method_notes\":\"Base case uses a blended forward earnings/EV-EBIT view anchored on snapshot fundamentals and labeled assumptions. Premium valuation limits 12M upside despite solid secular demand and execution. Snapshot quote fields were not overridden; no sell-side targets used. not investment advice\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "AI Model Recommendation v2", "risks": [ "Project delays or permitting slippage", "Labor inflation compresses margins", "Utility or communications capex slows", "Acquisition integration or claim losses", "Leverage reduces flexibility" ], "ticker": "PWR", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Strong backlog offsets only modest multiple compression.", "target_price": 590 }, "bear": { "prob": 0.25, "notes": "Capex timing slips and premium multiple contracts.", "target_price": 450 }, "bull": { "prob": 0.25, "notes": "Data-center and utility awards drive faster growth and margins.", "target_price": 710 } }, "confidence": 0.63, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.12, "terminal_multiple": 27, "ebit_margin_target": 0.067 }, "key_drivers": [ { "driver": "Utility T&D backlog", "impact": "HIGH", "direction": "POS" }, { "driver": "Data-center power demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Grid hardening spend", "impact": "HIGH", "direction": "POS" }, { "driver": "Margin expansion potential", "impact": "MED", "direction": "POS" }, { "driver": "Rich valuation multiple", "impact": "HIGH", "direction": "NEG" }, { "driver": "Labor availability", "impact": "MED", "direction": "NEG" }, { "driver": "Project execution discipline", "impact": "MED", "direction": "POS" }, { "driver": "Higher funding costs", "impact": "MED", "direction": "NEG" } ], "method_notes": "Base case uses a blended forward earnings/EV-EBIT view anchored on snapshot fundamentals and labeled assumptions. Premium valuation limits 12M upside despite solid secular demand and execution. Snapshot quote fields were not overridden; no sell-side targets used. not investment advice", "current_price": 576.24, "recommendation": "HOLD", "thesis_bullets": [ "Grid modernization and data-center electrification support multi-year demand.", "Revenue growth is strong, but margins remain modest for the valuation.", "Forward P/E and EV/EBITDA suggest much secular upside is already priced.", "Execution quality and scale support backlog conversion and cash generation.", "Risk/reward looks balanced after the sharp rerating toward 52-week highs." ], "target_price_6m": 545, "target_price_12m": 590 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_0176a66989776ca80069d75cb91b648196990b3d16bd7c3d73", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 32288, "createdAt": "2026-04-09T05:21:40.447Z", "usage": { "inputTokens": 2398, "outputTokens": 1648, "costUsd": 0.027268 } }, { "id": "cmnr14xno05wdp658711qkbsc", "runId": "cmnr14xnl05w7p658ojziw3kl", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity DCF Model\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"PWR\",\n \"currency\": \"USD\",\n \"current_price\": 576.24,\n \"target_price_6m\": 610,\n \"target_price_12m\": 665,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Positioned for growth in data centers and grid upgrades\",\n \"Strong backlog supports multi-year revenue visibility\",\n \"Operating leverage expected to expand EBIT margins\",\n \"Elevated valuation reflects optimism with limited safety\",\n \"Debt from acquisitions increases balance sheet risk\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"AI data center demand\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Utility grid modernization\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Revenue growth execution\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"EBIT margin expansion\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Labor and input costs\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Acquisition integration\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Interest rate impact\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Infrastructure bill spending\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Labor shortages and cost inflation\",\n \"Customer capex slowdown\",\n \"M&A integration failures\",\n \"Valuation multiple contraction\",\n \"Cyclical energy market exposure\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.15,\n \"ebit_margin_target\": 0.07,\n \"wacc\": 0.09,\n \"terminal_multiple\": 28\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 520,\n \"prob\": 0.3,\n \"notes\": \"Economic slowdown cuts infrastructure spending.\"\n },\n \"base\": {\n \"target_price\": 665,\n \"prob\": 0.5,\n \"notes\": \"Steady execution on backlog and growth projects.\"\n },\n \"bull\": {\n \"target_price\": 820,\n \"prob\": 0.2,\n \"notes\": \"Accelerated AI and renewable infrastructure boom.\"\n }\n },\n \"method_notes\": \"DCF using assumed 15% revenue CAGR, 7% EBIT margin, 9% WACC and 28x terminal multiple. 15% expected 12M return supports BUY. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "AI Equity DCF Model", "risks": [ "Labor shortages and cost inflation", "Customer capex slowdown", "M&A integration failures", "Valuation multiple contraction", "Cyclical energy market exposure" ], "ticker": "PWR", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady execution on backlog and growth projects.", "target_price": 665 }, "bear": { "prob": 0.3, "notes": "Economic slowdown cuts infrastructure spending.", "target_price": 520 }, "bull": { "prob": 0.2, "notes": "Accelerated AI and renewable infrastructure boom.", "target_price": 820 } }, "confidence": 0.62, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.15, "terminal_multiple": 28, "ebit_margin_target": 0.07 }, "key_drivers": [ { "driver": "AI data center demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Utility grid modernization", "impact": "HIGH", "direction": "POS" }, { "driver": "Revenue growth execution", "impact": "MED", "direction": "POS" }, { "driver": "EBIT margin expansion", "impact": "MED", "direction": "POS" }, { "driver": "Labor and input costs", "impact": "HIGH", "direction": "NEG" }, { "driver": "Acquisition integration", "impact": "MED", "direction": "POS" }, { "driver": "Interest rate impact", "impact": "MED", "direction": "NEG" }, { "driver": "Infrastructure bill spending", "impact": "HIGH", "direction": "POS" } ], "method_notes": "DCF using assumed 15% revenue CAGR, 7% EBIT margin, 9% WACC and 28x terminal multiple. 15% expected 12M return supports BUY. Not investment advice.", "current_price": 576.24, "recommendation": "BUY", "thesis_bullets": [ "Positioned for growth in data centers and grid upgrades", "Strong backlog supports multi-year revenue visibility", "Operating leverage expected to expand EBIT margins", "Elevated valuation reflects optimism with limited safety", "Debt from acquisitions increases balance sheet risk" ], "target_price_6m": 610, "target_price_12m": 665 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "93b3c171-76f7-9f28-9946-29773d9c548e", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 16139, "createdAt": "2026-04-09T05:21:40.447Z", "usage": { "inputTokens": 2738, "outputTokens": 3032, "costUsd": 0.053694 } } ] } }