|
Real-time Estimate
Tradegate
11:51:15 18/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 261.15 EUR | -0.21% |
|
+11.90% | +38.55% |
| 04/08 | UBS Adjusts MasTec Price Target to $410 From $453, Maintains Buy Rating | MT |
| 03/08 | Truist Securities Adjusts Price Target on MasTec to $428 From $550, Maintain Buy Rating | MT |
Company Valuation: MasTec, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,685 | 6,566 | 5,868 | 10,609 | 16,877 | 23,980 | - | - |
| Change | - | -1.78% | -10.63% | 80.81% | 59.08% | 42.09% | - | - |
| Enterprise Value (EV) 1 | 8,339 | 9,420 | 8,404 | 12,434 | 18,812 | 26,920 | 26,210 | 24,998 |
| Change | - | 12.96% | -10.79% | 47.96% | 51.3% | 43.1% | -2.64% | -4.62% |
| P/E | 20.7x | 203x | -118x | 66.1x | 42.9x | 48.6x | 30.2x | 21.3x |
| PBR | 2.78x | 2.45x | 2.22x | 3.71x | 5.26x | 5.93x | 5.22x | 4.68x |
| PEG | - | -2.2x | 0x | -0x | 0x | 2.1x | 0.5x | 0.5x |
| Capitalization / Revenue | 0.84x | 0.67x | 0.49x | 0.86x | 1.18x | 1.32x | 1.1x | 0.96x |
| EV / Revenue | 1.05x | 0.96x | 0.7x | 1.01x | 1.32x | 1.48x | 1.21x | 1x |
| EV / EBITDA | 8.95x | 12.1x | 9.77x | 12.4x | 16.4x | 16.8x | 13x | 10.1x |
| EV / EBIT | 18.5x | 75.3x | 105x | 28.5x | 28.8x | 29.8x | 20.1x | 14.4x |
| EV / FCF | 13.4x | 106x | 17x | 12.8x | 65.8x | 36.5x | 26x | 17.7x |
| FCF Yield | 7.47% | 0.94% | 5.88% | 7.82% | 1.52% | 2.74% | 3.85% | 5.64% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.45 | 0.42 | -0.64 | 2.06 | 5.07 | 6.218 | 10.01 | 14.21 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 7,952 | 9,778 | 11,996 | 12,303 | 14,299 | 18,187 | 21,707 | 25,002 |
| EBITDA 1 | 931.3 | 780.6 | 860.3 | 1,006 | 1,150 | 1,600 | 2,010 | 2,476 |
| EBIT 1 | 449.7 | 125.1 | 80.11 | 436.4 | 652.6 | 902.5 | 1,306 | 1,735 |
| Net income 1 | 328.8 | 33.35 | -49.95 | 162.8 | 399 | 493 | 808.1 | 1,138 |
| Net Debt 1 | 1,653 | 2,854 | 2,536 | 1,824 | 1,935 | 2,940 | 2,229 | 1,017 |
| Reference price 2 | 92.28 | 85.33 | 75.72 | 136.14 | 217.37 | 302.48 | 302.48 | 302.48 |
| Nbr of stocks (in thousands) | 72,445 | 76,949 | 77,494 | 77,930 | 77,642 | 79,279 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 29/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.64x | 1.48x | 16.83x | -.--% | 2.4TCr | |
| 28.28x | 1.22x | 15.42x | - | 530.57Cr | |
| 26.73x | 0.97x | 7.76x | - | 390.42Cr | |
| 68.28x | - | - | - | 116.99Cr | |
| 8.08x | 1.58x | 7.22x | 4.2% | 101.34Cr | |
| 28.56x | - | - | - | 68Cr | |
| 74.54x | 0.69x | 5.34x | - | 60Cr | |
| Average | 40.44x | 1.19x | 10.52x | 2.1% | 523.62Cr | |
| Weighted average by Cap. | 42.92x | 1.37x | 15.12x | 0.17% |
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
- MTZ Stock
- MY8 Stock
- Valuation MasTec, Inc.
Select your edition
All financial news and data tailored to specific country editions
