Valuation MasTec, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 14/03/2026 am IST			5-day change	1st Jan Change
290.00 ^USD	-2.34%		+1.54%	+33.41%

05/03	UBS Adjusts Price Target on MasTec to $354 From $252, Maintains Buy Rating	MT
03/03	Analyst recommendations: Block, MongoDB, Palo Alto Networks, Blackstone, Doordash….

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,685	6,566	5,868	10,609	16,877	22,578	-	-
Change	-	-1.78%	-10.63%	80.81%	59.08%	33.78%	-	-
Enterprise Value (EV) ¹	8,339	9,420	8,404	12,434	18,812	23,920	23,162	21,913
Change	-	12.96%	-10.79%	47.96%	51.3%	27.15%	-3.17%	-5.39%
P/E ratio	20.7x	203x	-118x	66.1x	42.9x	43x	32.5x	26.3x
PBR	2.78x	2.45x	2.22x	3.71x	5.26x	6.46x	5.78x	6.8x
PEG	-	-2.2x	0x	-0x	0x	1.3x	1x	1.1x
Capitalization / Revenue	0.84x	0.67x	0.49x	0.86x	1.18x	1.33x	1.21x	1.11x
EV / Revenue	1.05x	0.96x	0.7x	1.01x	1.32x	1.4x	1.24x	1.08x
EV / EBITDA	8.95x	12.1x	9.77x	12.4x	16.4x	16.3x	13.6x	11.2x
EV / EBIT	18.5x	75.3x	105x	28.5x	28.8x	26.1x	20.4x	16.5x
EV / FCF	13.4x	106x	17x	12.8x	65.8x	30.9x	26.4x	20x
FCF Yield	7.47%	0.94%	5.88%	7.82%	1.52%	3.24%	3.79%	5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.45	0.42	-0.64	2.06	5.07	6.743	8.916	11.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,952	9,778	11,996	12,303	14,299	17,037	18,629	20,275
EBITDA ¹	931.3	780.6	860.3	1,006	1,150	1,464	1,702	1,954
EBIT ¹	449.7	125.1	80.11	436.4	652.6	916.4	1,135	1,325
Net income ¹	328.8	33.35	-49.95	162.8	399	539.5	712	885.1
Net Debt ¹	1,653	2,854	2,536	1,824	1,935	1,342	583.9	-665.3
Reference price ²	92.28	85.33	75.72	136.14	217.37	290.00	290.00	290.00
Nbr of stocks (in thousands)	72,445	76,949	77,494	77,930	77,642	77,856	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

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.($)
MASTEC, INC.	43.01x	1.4x	16.34x	-.--%	2.26TCr
MYR GROUP INC.	28.58x	0.97x	14.18x	-	405.8Cr
AL-BABTAIN POWER AND TELECOMMUNICATIONS COMPANY	10.21x	1.78x	8.84x	3.87%	110.09Cr
TRANSRAIL LIGHTING LIMITED	16.18x	1.02x	8.46x	-	72Cr
SKIPPER LIMITED	18.55x	-	-	-	42Cr
POWER CONSTRUCTIONNO.1	13.63x	-	-	-	42Cr
Average	21.69x	1.29x	11.95x	1.94%	488.23Cr
Weighted average by Cap.	38.35x	1.35x	15.54x	0.18%