Valuation MasTec, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:12:35 10/08/2026 +03			5-day change	1st Jan Change
233.00 ^EUR	+5.29%		-0.85%	+25.27%

08-04	UBS Adjusts MasTec Price Target to $410 From $453, Maintains Buy Rating	MT
08-03	Truist Securities Adjusts Price Target on MasTec to $428 From $550, Maintain Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,685	6,566	5,868	10,609	16,877	21,269	-	-
Change	-	-1.78%	-10.63%	80.81%	59.08%	26.02%	-	-
Enterprise Value (EV) ¹	8,339	9,420	8,404	12,434	18,812	24,209	23,498	22,286
Change	-	12.96%	-10.79%	47.96%	51.3%	28.69%	-2.93%	-5.16%
P/E	20.7x	203x	-118x	66.1x	42.9x	43.1x	26.8x	18.9x
PBR	2.78x	2.45x	2.22x	3.71x	5.26x	5.26x	4.63x	4.15x
PEG	-	-2.2x	0x	-0x	0x	1.9x	0.4x	0.4x
Capitalization / Revenue	0.84x	0.67x	0.49x	0.86x	1.18x	1.17x	0.98x	0.85x
EV / Revenue	1.05x	0.96x	0.7x	1.01x	1.32x	1.33x	1.08x	0.89x
EV / EBITDA	8.95x	12.1x	9.77x	12.4x	16.4x	15.1x	11.7x	8.97x
EV / EBIT	18.5x	75.3x	105x	28.5x	28.8x	26.6x	17.8x	12.4x
EV / FCF	13.4x	106x	17x	12.8x	65.8x	32.9x	23.3x	15.8x
FCF Yield	7.47%	0.94%	5.88%	7.82%	1.52%	3.04%	4.3%	6.33%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.45	0.42	-0.64	2.06	5.07	6.218	10.01	14.21
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,952	9,778	11,996	12,303	14,299	18,188	21,762	25,143
EBITDA ¹	931.3	780.6	860.3	1,006	1,150	1,598	2,011	2,483
EBIT ¹	449.7	125.1	80.11	436.4	652.6	911.1	1,320	1,801
Net income ¹	328.8	33.35	-49.95	162.8	399	493	808.1	1,138
Net Debt ¹	1,653	2,854	2,536	1,824	1,935	2,940	2,229	1,017
Reference price ²	92.28	85.33	75.72	136.14	217.37	268.28	268.28	268.28
Nbr of stocks (in thousands)	72,445	76,949	77,494	77,930	77,642	79,279	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/29/24 A	2/27/25 A	2/26/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTEC, INC.	43.82x	1.35x	15.35x	-.--%	21.6B
MYR GROUP INC.	27.89x	1.2x	15.46x	-	5.25B
SOLV ENERGY, INC.	26.57x	0.88x	7.4x	-	3.56B
LS MARINE SOLUTION CO., LTD.	64.6x	-	-	-	1.11B
AL-BABTAIN POWER AND TELECOMMUNICATIONS COMPANY	8.22x	1.61x	7.33x	4.13%	1.03B
SKIPPER LIMITED	27.88x	-	-	-	666M
ITG, INC.	107.43x	0.73x	5.61x	-	659M
Average	43.77x	1.15x	10.23x	2.07%	4.84B
Weighted average by Cap.	40.06x	1.27x	14.03x	0.19%