Valuation Matrix Service Company

Stocks

Real-time Estimate Cboe BZX 21:09:21 10/09/2026 +03			5-day change	1st Jan Change
10.34 ^USD	-3.14%		-1.75%	-11.41%

09-03	Tranche Update on Matrix Service Company's Equity Buyback Plan announced on November 7, 2018.	CI
09-03	Matrix Service Company, Q4 2026 Earnings Call, Sep 03, 2026

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	135.6	159.3	271.2	373	385.4	302.2	-	-
Change	-	17.52%	70.22%	37.56%	3.33%	-21.61%	-	-
Enterprise Value (EV) ¹	83.19	114.5	130.6	123.4	137.5	52.12	36.53	302.2
Change	-	37.63%	14.03%	-5.5%	11.42%	-62.09%	-29.91%	727.11%
P/E	-2.12x	-3.04x	-10.9x	-12.7x	-152x	17.9x	15.4x	19.4x
PBR	0.6x	0.85x	1.65x	2.61x	2.72x	1.73x	1.52x	1.49x
PEG	-	0.2x	0.2x	-0.8x	1.7x	-0x	0.9x	-0.9x
Capitalization / Revenue	0.19x	0.2x	0.37x	0.48x	0.44x	0.32x	0.31x	0.31x
EV / Revenue	0.12x	0.14x	0.18x	0.16x	0.16x	0.06x	0.04x	0.31x
EV / EBITDA	-1.55x	-4.82x	-5.64x	-4.92x	8.58x	1.83x	0.99x	8.9x
EV / EBIT	-1.21x	-3.06x	-3.82x	-3.52x	398x	3.6x	1.71x	17.8x
EV / FCF	-1.45x	92.5x	1.99x	1.12x	96.5x	-18.8x	2.41x	19.7x
FCF Yield	-69.2%	1.08%	50.2%	89%	1.04%	-5.32%	41.5%	5.07%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.39	-1.94	-0.91	-1.06	-0.09	0.595	0.695	0.55
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	707.8	795	728.2	769.3	873.6	932.2	985.4	969.7
EBITDA ¹	-53.64	-23.74	-23.13	-25.06	16.03	28.55	36.91	33.94
EBIT ¹	-68.9	-37.43	-34.15	-35.07	0.345	14.49	21.39	16.99
Net income ¹	-63.9	-52.36	-24.98	-29.46	-2.58	17.12	20.03	16.13
Net Debt ¹	-52.37	-44.81	-140.6	-249.6	-248	-250	-265.6	-
Reference price ²	5.06	5.89	9.93	13.51	13.70	10.68	10.68	10.68
Nbr of stocks (in thousands)	26,791	27,047	27,309	27,610	28,134	28,292	-	-
Announcement Date	10/7/22 A	9/11/23 A	9/9/24 A	9/9/25 A	9/2/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATRIX SERVICE COMPANY	17.95x	0.06x	1.83x	-	302M
QUANTA SERVICES, INC.	54.67x	2.5x	23.88x	0.07%	94.26B
VINCI	12.31x	1.06x	5.78x	4.75%	72B
COMFORT SYSTEMS USA, INC.	33.25x	4.18x	22.67x	0.2%	56.75B
LARSEN & TOUBRO LIMITED	26.37x	2.03x	19.93x	1.16%	56.74B
FERROVIAL N.V.	51.07x	4.06x	25.83x	1.79%	40.75B
HOCHTIEF AG	30.28x	0.74x	12.35x	2.05%	38.09B
EMCOR GROUP, INC.	23.03x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.66x	0.48x	7.63x	2.5%	32.62B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.07x	0.31x	5.83x	5.8%	27.03B
Average	27.77x	1.70x	14.02x	2.06%	45.18B
Weighted average by Cap.	31.73x	2.07x	16.59x	1.82%