Valuation Sterling Infrastructure, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 06/06/2026 am IST			5-day change	1st Jan Change
882.43 ^USD	-11.20%		+2.51%	+188.16%

28/05	Sterling Infrastructure Ranks Among Top Specialty Service Providers After Recent Acquisitions, Oppenheimer Says	MT
28/05	Oppenheimer Initiates Sterling Infrastructure at Outperform	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	757.3	994.8	2,712	5,174	9,407	27,078	-	-
Change	-	31.36%	172.57%	90.8%	81.83%	187.85%	-	-
Enterprise Value (EV) ¹	757.3	1,245	2,582	4,826	9,308	26,527	26,087	25,636
Change	-	64.35%	107.42%	86.93%	92.87%	185.01%	-1.66%	-1.73%
P/E ratio	12.2x	9.43x	19.8x	20.4x	32.6x	52.6x	39.9x	-
PBR	-	-	-	6.39x	-	18.1x	12.9x	-
PEG	-	0.2x	0.7x	0.2x	2.4x	0.7x	1.2x	-
Capitalization / Revenue	0.48x	0.56x	1.37x	2.45x	3.78x	7.18x	6.31x	6.27x
EV / Revenue	0.48x	0.7x	1.31x	2.28x	3.74x	7.03x	6.08x	5.94x
EV / EBITDA	5.3x	5.94x	9.93x	15.1x	18.5x	31x	25.5x	28.7x
EV / EBIT	6.81x	7.79x	12.5x	18.2x	22.9x	36x	29.7x	32.8x
EV / FCF	7.22x	7.87x	6.23x	11.6x	25.7x	44.1x	35.1x	43.2x
FCF Yield	13.9%	12.7%	16%	8.62%	3.9%	2.27%	2.85%	2.32%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.15	3.48	4.44	8.27	9.38	16.77	22.12	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,582	1,769	1,972	2,116	2,490	3,773	4,290	4,318
EBITDA ¹	142.9	209.5	259.9	320	503.8	854.4	1,023	893
EBIT ¹	111.2	159.9	205.8	264.6	405.9	736.8	879.3	781
Net income ¹	62.64	106.5	138.7	257.5	290.2	520	686.2	-
Net Debt ¹	-	249.8	-130	-347.9	-99.67	-550.8	-991.2	-1,442
Reference price ²	26.30	32.80	87.93	168.45	306.23	882.43	882.43	882.43
Nbr of stocks (in thousands)	28,795	30,330	30,838	30,713	30,719	30,686	-	-
Announcement Date	28/02/22	27/02/23	26/02/24	25/02/25	25/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STERLING INFRASTRUCTURE, INC.	52.63x	7.03x	31.05x	-	2.71TCr
CONSTRUCTION PARTNERS, INC.	38.46x	2.15x	13.99x	-.--%	625.1Cr
IRB INFRASTRUCTURE DEVELOPERS LIMITED	29.63x	5.06x	9.47x	0.68%	268.32Cr
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.64x	-	-	-	117.56Cr
I.CO.P. S.P.A. SOCIETÀ BENEFIT	19.08x	1.75x	9.94x	0.61%	110.45Cr
TOA CORPORATION	10.3x	-	-	3.82%	106.02Cr
G R INFRAPROJECTS LIMITED	10.63x	1.1x	9.96x	0.48%	90Cr
Average	23.48x	3.42x	14.88x	1.12%	575.07Cr
Weighted average by Cap.	44.49x	5.79x	25.61x	0.58%