Valuation AECOM

Stocks

Market Closed - NYSE 01:30:02 12/09/2026 am IST			5-day change	1st Jan Change
63.53 ^USD	+1.02%		-4.58%	-33.36%

10/09	Transport Infrastructure Ireland Appoints Jacobs and AECOM Joint Venture as Program Delivery Partner for Metrolink	CI
10/09	AECOM and Jacobs' JV Selected as Delivery Partner for Ireland's Metro Railway System	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,098	9,548	11,520	13,845	17,280	8,165	-	-
Change	-	4.95%	20.65%	20.18%	24.81%	-52.75%	-	-
Enterprise Value (EV) ¹	10,080	10,600	11,520	14,804	18,438	10,086	9,946	9,626
Change	-	5.16%	8.68%	28.51%	24.55%	-45.3%	-1.39%	-3.22%
P/E	54.4x	31.4x	213x	35x	31x	24.4x	10.4x	8.85x
PBR	3.33x	3.9x	5.23x	6.19x	6.9x	3.41x	2.57x	2.06x
PEG	-	0.4x	-2.6x	0x	0.7x	-0.6x	0x	0.5x
Capitalization / Revenue	0.68x	0.73x	0.8x	0.86x	1.07x	0.53x	0.48x	0.44x
EV / Revenue	0.76x	0.81x	0.8x	0.92x	1.14x	0.66x	0.59x	0.52x
EV / EBITDA	12.1x	11.8x	12x	13.5x	15.3x	10.7x	7.43x	6.51x
EV / EBIT	14.4x	13.7x	13.6x	15x	16.8x	12.6x	8.31x	7.07x
EV / FCF	17.7x	18.1x	19.5x	20.9x	26.9x	28.8x	14x	-
FCF Yield	5.64%	5.52%	5.13%	4.79%	3.72%	3.47%	7.16%	-
Dividend per Share ²	-	0.6	0.72	0.88	1.04	1.169	1.204	1.443
Rate of return	-	0.88%	0.87%	0.85%	0.8%	1.84%	1.9%	2.27%
EPS ²	1.16	2.18	0.39	2.95	4.21	2.603	6.083	7.18
Distribution rate	-	27.5%	185%	29.8%	24.7%	44.9%	19.8%	20.1%
Net sales ¹	13,341	13,148	14,378	16,105	16,140	15,302	16,874	18,514
EBITDA ¹	829.7	900.3	963.9	1,095	1,203	943.7	1,339	1,480
EBIT ¹	701	773.2	846.8	985.6	1,097	798	1,197	1,362
Net income ¹	173.2	310.6	55.33	402.3	561.8	309.5	777.4	882.6
Net Debt ¹	982.4	1,052	-	959	1,158	1,921	1,781	1,461
Reference price ²	63.15	68.37	83.04	103.27	130.47	63.53	63.53	63.53
Nbr of stocks (in thousands)	1,44,062	1,39,650	1,38,727	1,34,067	1,32,446	1,28,523	-	-
Announcement Date	15/11/21	14/11/22	13/11/23	18/11/24	18/11/25	-	-	-

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.($)
AECOM	24.4x	0.66x	10.69x	1.84%	816.51Cr
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	9.78TCr
VINCI	12.27x	1.05x	5.76x	4.77%	7.17TCr
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	5.64TCr
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	5.94TCr
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	4.04TCr
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	3.63TCr
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	3.44TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	3.16TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	2.68TCr
Average	28.54x	1.79x	15.05x	2.06%	4.63TCr
Weighted average by Cap.	32.20x	2.11x	16.90x	1.81%