Company Valuation: Fluor Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,503 4,925 6,674 8,459 6,388 7,227 - -
Change - 40.6% 35.51% 26.76% -24.49% 13.15% - -
Enterprise Value (EV) 1 2,334 3,616 5,313 6,734 5,264 6,043 5,947 5,454
Change - 54.89% 46.93% 26.76% -21.84% 14.8% -1.57% -8.3%
P/E -17x 47.5x 72.5x 4.01x -128x 15.2x 15.7x 13.7x
PBR 2.52x 2.81x 3.44x 2.11x 1.86x 3.07x 2.59x 2.15x
PEG - -0x -2.8x 0x 1x -0x -4.81x 0.9x
Capitalization / Revenue 0.28x 0.36x 0.43x 0.52x 0.41x 0.43x 0.4x 0.37x
EV / Revenue 0.19x 0.26x 0.34x 0.41x 0.34x 0.36x 0.33x 0.28x
EV / EBITDA 160x 10.2x 18.9x 11.3x -17.6x 11.5x 9.71x 7.49x
EV / EBIT 12x 25.3x 36.1x 14.5x -13.9x 12.1x 11.4x 9x
EV / FCF -46.9x -82.2x 50.1x 10.1x -12x 40.8x 17.2x -
FCF Yield -2.13% -1.22% 2% 9.86% -8.3% 2.45% 5.8% -
Dividend per Share 2 - - - - - - 0.025 0.1
Rate of return - - - - - - 0.05% 0.19%
EPS 2 -1.46 0.73 0.54 12.3 -0.31 3.55 3.434 3.944
Distribution rate - - - - - - 0.73% 2.54%
Net sales 1 12,435 13,744 15,474 16,315 15,503 16,691 18,297 19,767
EBITDA 1 14.63 354 281 597 -299 524.6 612.7 728
EBIT 1 195.1 143 147 463 -378 497.5 522.8 605.6
Net income 1 -206.1 106 83 2,145 -51 507.2 434.2 497.5
Net Debt 1 -1,168 -1,309 -1,361 -1,725 -1,124 -1,185 -1,280 -1,774
Reference price 2 24.77 34.66 39.17 49.32 39.63 54.04 54.04 54.04
Nbr of stocks (in thousands) 141,412 142,088 170,375 171,516 161,183 133,741 - -
Announcement Date 2/22/22 A 2/21/23 A 2/20/24 A 2/18/25 A 2/17/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.22x0.36x11.52x-.--% 7.23B
53.02x2.45x23.38x0.07% 92.21B
12.17x1.05x5.73x4.8% 70.76B
25.87x2x19.62x1.19% 55.21B
32.46x4.07x22.11x0.21% 55.4B
49.72x3.96x25.18x1.84% 39.31B
22.46x1.53x14.11x0.21% 32.44B
26.28x0.64x10.7x2.36% 32.83B
21.36x0.43x6.85x2.76% 29.25B
4.95x0.31x5.79x5.93% 26.4B
Average 26.35x 1.68x 14.50x 1.94% 44.11B
Weighted average by Cap. 30.36x 2.01x 16.11x 1.85%

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. FLR Stock
  4. Valuation Fluor Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!