Valuation Ferrovial N.V.

Stocks

Market Closed - BME Other stock markets 09:05:18 20/07/2026 pm IST			5-day change	1st Jan Change
55.70 ^EUR	-0.11%		-0.54%	+0.65%

20/07	JB Capital Markets Upgrades Ferrovial to Neutral Rating, Boosts PT	MT
16/07	Spanish stocks - Factors to watch on July 16	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,975	17,976	24,093	29,853	39,795	40,139	-	-
Change	-	-10.01%	34.03%	23.91%	33.31%	0.86%	-	-
Enterprise Value (EV) ¹	25,241	24,563	30,073	36,126	45,688	46,189	45,632	45,058
Change	-	-2.69%	22.43%	20.13%	26.47%	1.1%	-1.21%	-1.26%
P/E	17x	97.9x	53.3x	9.08x	44.6x	55.3x	49.1x	40.9x
PBR	4.96x	4.32x	6.45x	4.82x	6.63x	6.97x	6.85x	6.98x
PEG	-	-1.2x	0x	0x	-0.6x	-3x	3.9x	2x
Capitalization / Revenue	2.95x	2.38x	2.83x	3.26x	4.13x	3.99x	3.82x	3.65x
EV / Revenue	3.72x	3.25x	3.53x	3.95x	4.75x	4.6x	4.35x	4.1x
EV / EBITDA	42.3x	33.7x	30.3x	26.9x	31.4x	29.4x	26.5x	23.7x
EV / EBIT	74.7x	57.3x	51x	40.1x	47.2x	43.3x	37.7x	33.1x
EV / FCF	56.5x	200x	35.9x	13.9x	44.1x	56x	38.1x	30.9x
FCF Yield	1.77%	0.5%	2.78%	7.21%	2.27%	1.79%	2.62%	3.24%
Dividend per Share ²	0.502	0.701	0.715	0.761	0.872	0.9291	0.9689	1.036
Rate of return	1.82%	2.86%	2.17%	1.87%	1.58%	1.67%	1.74%	1.86%
EPS ²	1.62	0.25	0.62	4.47	1.24	1.008	1.135	1.362
Distribution rate	31%	280%	115%	17%	70.3%	92.2%	85.4%	76%
Net sales ¹	6,778	7,551	8,514	9,147	9,627	10,050	10,494	10,985
EBITDA ¹	597	728	991	1,342	1,457	1,572	1,725	1,901
EBIT ¹	338	429	590	901	967	1,066	1,211	1,360
Net income ¹	1,197	186	460	3,239	888	747.3	832.7	950.9
Net Debt ¹	5,266	6,587	5,980	6,273	5,893	6,050	5,493	4,919
Reference price ²	27.56	24.47	33.02	40.60	55.34	55.70	55.70	55.70
Nbr of stocks (in thousands)	7,24,798	7,34,595	7,29,635	7,35,283	7,19,103	7,20,626	-	-
Announcement Date	24/02/22	01/03/23	27/02/24	27/02/25	25/02/26	-	-	-

¹EUR in Million²EUR

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.($)
FERROVIAL N.V.	55.39x	4.6x	29.44x	1.64%	4.6TCr
QUANTA SERVICES, INC.	65.05x	2.81x	27.51x	0.07%	9.43TCr
VINCI	13.08x	1.06x	5.8x	4.48%	7.13TCr
COMFORT SYSTEMS USA, INC.	38.8x	4.75x	26.33x	0.17%	5.88TCr
LARSEN & TOUBRO LIMITED	25.27x	1.93x	18.78x	1.23%	5.45TCr
HOCHTIEF AG	33.09x	0.78x	13.13x	1.92%	3.92TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.88x	0.54x	8.68x	2.14%	3.57TCr
EMCOR GROUP, INC.	25.4x	1.65x	15.86x	0.19%	3.31TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.66x	0.29x	5.75x	6.11%	2.76TCr
BOUYGUES SA	14.81x	0.4x	4.45x	4.5%	2.11TCr
Average	30.34x	1.88x	15.57x	2.25%	4.82TCr
Weighted average by Cap.	34.98x	2.20x	17.72x	1.87%