Valuation ARCOSA

Stocks

Market Closed - NYSE 23:00:02 22/10/2026 +03			5-day change	1st Jan Change
149.15 ^USD	+0.08%		+1.42%	+40.28%

10-23	CRH Americas, Inc. completed the acquisition of Arcosa, Inc. from BlackRock, Inc., Vanguard Portfolio Management, LLC, Vanguard Capital Management, LLC and others.	CI
10-23	CRH Completes $8.5 Billion Acquisition of Arcosa	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,547	2,628	4,013	4,719	5,214	7,324	-	-
Change	-	3.16%	52.74%	17.58%	10.51%	40.46%	-	-
Enterprise Value (EV) ¹	3,154	3,018	4,477	6,220	6,523	8,090	7,926	7,324
Change	-	-4.31%	48.36%	38.93%	4.86%	24.03%	-2.02%	-7.6%
P/E	37.1x	10.8x	25.3x	50.6x	25.1x	37.1x	30.3x	29.6x
PBR	1.3x	1.2x	1.73x	1.94x	1.98x	2.36x	2.19x	-
PEG	-	0x	-0.7x	-1.2x	0x	-7.15x	1.4x	11.64x
Capitalization / Revenue	1.25x	1.17x	1.74x	1.84x	1.81x	2.83x	2.54x	2.51x
EV / Revenue	1.55x	1.35x	1.94x	2.42x	2.26x	3.12x	2.75x	2.51x
EV / EBITDA	11.1x	9.28x	12.2x	13.9x	11.2x	14.5x	12.9x	11.6x
EV / EBIT	22.7x	8.65x	20.6x	31.5x	19.1x	24.9x	21.2x	19x
EV / FCF	38.7x	83.1x	47.6x	18.8x	37.2x	46x	40.2x	-
FCF Yield	2.58%	1.2%	2.1%	5.31%	2.69%	2.17%	2.49%	-
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2	0.2	-
Rate of return	0.38%	0.37%	0.24%	0.21%	0.19%	0.13%	0.13%	-
EPS ²	1.42	5.05	3.26	1.91	4.24	4.02	4.915	5.04
Distribution rate	14.1%	3.96%	6.13%	10.5%	4.72%	4.98%	4.07%	-
Net sales ¹	2,036	2,243	2,308	2,570	2,883	2,591	2,881	2,920
EBITDA ¹	283.3	325.1	367.6	447	583.3	559.8	612.3	632
EBIT ¹	139	349	217.3	197.6	341.9	324.8	373.1	386.5
Net income ¹	69.6	245.8	159.2	93.7	208.4	494.1	243.7	247.9
Net Debt ¹	606.6	390.2	463.9	1,502	1,308	765.9	602.1	-
Reference price ²	52.70	54.34	82.64	96.74	106.32	149.15	149.15	149.15
Nbr of stocks (in thousands)	48,330	48,354	48,564	48,777	49,045	49,107	-	-
Announcement Date	2/23/22 A	2/23/23 A	2/22/24 A	2/27/25 A	2/26/26 A	-	-	-

¹USD in Million²

Estimates