Company Valuation: Dycom Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,544 2,819 3,277 5,519 10,920 8,801 - -
Change - 10.81% 16.26% 68.41% 97.86% -19.4% - -
Enterprise Value (EV) 1 3,074 2,819 3,985 6,369 13,025 10,594 10,150 9,538
Change - -8.3% 41.37% 59.84% 104.49% -18.66% -4.19% -6.03%
P/E 53.7x 20.1x 15.2x 23.9x 38.1x 25.8x 19.6x 15.7x
PBR 3.29x - 3.08x 4.44x 5.87x 3.97x 3.23x 2.65x
PEG - 0x 0.3x 3.2x 1.8x 1.4x 0.6x 0.6x
Capitalization / Revenue 0.81x 0.74x 0.78x 1.17x 1.97x 1.16x 1.02x 0.99x
EV / Revenue 0.98x 0.74x 0.95x 1.35x 2.35x 1.4x 1.18x 1.07x
EV / EBITDA 12.6x 7.7x 7.89x 11.1x 17.7x 9.75x 7.94x 6.35x
EV / EBIT 37.7x 13.4x 12.3x 18.7x 30.6x 18.1x 13.9x 11.7x
EV / FCF 19.6x - 52.6x 46.2x 29.9x 20.2x 16.1x 13.5x
FCF Yield 5.11% - 1.9% 2.16% 3.34% 4.94% 6.2% 7.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.57 4.74 7.37 7.92 9.56 11.29 14.93 18.63
Distribution rate - - - - - - - -
Net sales 1 3,131 3,808 4,176 4,702 5,546 7,581 8,588 8,921
EBITDA 1 244.3 366.1 504.8 576.3 737.7 1,087 1,278 1,503
EBIT 1 81.56 210.5 323 340.5 425.1 586.1 729.9 814.7
Net income 1 48.57 142.2 218.9 233.4 281.2 343 454.4 571.6
Net Debt 1 530 - 707.8 850.5 2,105 1,793 1,349 737.3
Reference price 2 84.29 95.37 111.70 189.16 364.39 291.80 291.80 291.80
Nbr of stocks (in thousands) 30,181 29,557 29,338 29,176 29,967 30,161 - -
Announcement Date 3/2/22 A 3/1/23 A 2/28/24 A 2/26/25 A 3/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.85x1.4x9.75x-.--% 8.8B
9.14x1.92x3.14x7.39% 20.12B
16.74x0.95x9.44x2.32% 4.3B
6.85x0.05x1.24x6.44% 3.68B
25.73x4.86x8.75x0.64% 2.79B
41.1x - - 0.36% 2.19B
12.4x0.58x7.3x2.65% 2.01B
Average 19.69x 1.63x 6.60x 2.83% 6.27B
Weighted average by Cap. 15.84x 1.67x 5.59x 4.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DY Stock
  4. Valuation Dycom Industries, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!