|
Real-time Estimate
Cboe BZX
12:13:44 06/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 64.96 USD | +2.40% |
|
+1.95% | +43.38% |
| 02/10 | BofA Securities Adjusts Cactus Price Target to $68 From $57 | MT |
| 21/08 | Cactus Shares Down After Citigroup Downgrade | MT |
Company Valuation: Cactus, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,248 | 3,052 | 2,966 | 3,890 | 3,145 | 4,424 | - | - |
| Change | - | 35.77% | -2.82% | 31.17% | -19.16% | 40.68% | - | - |
| Enterprise Value (EV) 1 | 1,946 | 2,707 | 2,832 | 3,547 | 2,650 | 4,012 | 3,763 | 4,424 |
| Change | - | 39.11% | 4.61% | 25.26% | -25.29% | 51.38% | -6.19% | 17.55% |
| P/E | 45.9x | 27.9x | 17.7x | 21.1x | 19x | 22.7x | 19.1x | - |
| PBR | 4.85x | 5.37x | 3.43x | 4.35x | 2.57x | 3.37x | 2.93x | - |
| PEG | - | 0x | 0.4x | 2.71x | -1.5x | 1.4x | 1x | - |
| Capitalization / Revenue | 5.12x | 4.43x | 2.7x | 3.44x | 2.91x | 2.59x | 2.48x | 2.37x |
| EV / Revenue | 4.44x | 3.93x | 2.58x | 3.14x | 2.46x | 2.35x | 2.11x | 2.37x |
| EV / EBITDA | 16.2x | 11.9x | 7.11x | 9.05x | 7.51x | 8.45x | 7.41x | 8.1x |
| EV / EBIT | 25.8x | 15.5x | 10.7x | 12.2x | 10.6x | 12.8x | 10.3x | 10.5x |
| EV / FCF | 39.1x | 30.2x | 9.56x | 12.8x | 12.4x | 13.3x | 12.5x | 11.6x |
| FCF Yield | 2.56% | 3.31% | 10.5% | 7.81% | 8.06% | 7.5% | 7.98% | 8.61% |
| Dividend per Share 2 | 0.38 | 0.44 | 0.46 | 0.5 | 0.54 | 0.582 | 0.602 | 0.6 |
| Rate of return | 1% | 0.88% | 1.01% | 0.86% | 1.18% | 0.92% | 0.95% | 0.95% |
| EPS 2 | 0.83 | 1.8 | 2.57 | 2.77 | 2.41 | 2.797 | 3.313 | - |
| Distribution rate | 45.8% | 24.4% | 17.9% | 18.1% | 22.4% | 20.8% | 18.2% | - |
| Net sales 1 | 438.6 | 688.4 | 1,097 | 1,130 | 1,079 | 1,707 | 1,786 | 1,863 |
| EBITDA 1 | 120.4 | 227.9 | 398.1 | 392 | 353 | 474.8 | 507.8 | 546 |
| EBIT 1 | 75.43 | 174.7 | 264.4 | 289.6 | 250.5 | 314 | 364.9 | 422.8 |
| Net income 1 | 49.59 | 110.2 | 169.2 | 185.4 | 166 | 210.8 | 248.4 | - |
| Net Debt 1 | -301.7 | -344.5 | -133.8 | -342.8 | -494.6 | -412.2 | -660.5 | - |
| Reference price 2 | 38.13 | 50.26 | 45.40 | 58.36 | 45.68 | 63.44 | 63.44 | 63.44 |
| Nbr of stocks (in thousands) | 58,949 | 60,719 | 65,323 | 66,656 | 68,840 | 69,733 | - | - |
| Announcement Date | 28/02/22 | 23/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.68x | 2.35x | 8.45x | 0.92% | 442.39Cr | |
| 20.03x | 2.16x | 9.89x | 2.41% | 7.23TCr | |
| 19.47x | 2.33x | 13.17x | 1.65% | 5.56TCr | |
| 14.79x | 2.02x | 8.81x | 5.03% | 2.81TCr | |
| 22.34x | 2.44x | 12.04x | 0.29% | 2.7TCr | |
| 13.25x | 1.41x | 7.7x | 2.14% | 2.65TCr | |
| 32x | 5.35x | 20.88x | 0.89% | 1.68TCr | |
| 13.17x | 1.21x | 5.17x | 3.74% | 982Cr | |
| 27.23x | 0.51x | 4.39x | 3.83% | 943.83Cr | |
| 21.09x | 0.79x | 6.88x | 2.06% | 670.18Cr | |
| Average | 20.60x | 2.06x | 9.74x | 2.3% | 2.57TCr | |
| Weighted average by Cap. | 19.73x | 2.21x | 10.71x | 2.25% |
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
- Stock Market
- Stocks
- WHD Stock
- Valuation Cactus, Inc.
Select your edition
All financial news and data tailored to specific country editions
