Valuation Vulcan Materials Company

Equities

Market Closed - Nyse Other stock markets 01:30:02 23/04/2026 am IST			5-day change	1st Jan Change
290.11 ^USD	-0.21%		-0.39%	+1.71%

17/04	Stephens Adjusts Price Target on Vulcan Materials to $330 From $340, Maintains Overweight Rating	MT
15/04	Wells Fargo Adjusts Price Target on Vulcan Materials to $305 From $315, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	27,547	23,273	30,164	33,970	37,686	37,848	-	-
Change	-	-15.51%	29.61%	12.62%	10.94%	0.43%	-	-
Enterprise Value (EV) ¹	31,192	27,088	33,092	38,677	41,859	41,350	40,464	39,109
Change	-	-13.16%	22.17%	16.88%	8.23%	-1.22%	-2.14%	-3.35%
P/E ratio	41.4x	40.6x	32.5x	37.6x	35.2x	31.9x	27.2x	22.2x
PBR	4.21x	3.36x	4.06x	4.22x	-	4.07x	3.66x	3.15x
PEG	-	-2.9x	0.5x	-20.19x	1.9x	2.6x	1.6x	1x
Capitalization / Revenue	4.96x	3.18x	3.88x	4.58x	4.75x	4.7x	4.4x	4.08x
EV / Revenue	5.62x	3.7x	4.25x	5.21x	5.27x	5.13x	4.7x	4.22x
EV / EBITDA	21.5x	16.7x	16.5x	18.8x	18x	16.7x	14.7x	12.6x
EV / EBIT	30.9x	28.5x	23.2x	28.3x	25.8x	23.3x	20x	16.6x
EV / FCF	55.6x	50.6x	49.8x	41.4x	36.9x	34.3x	28.7x	25.1x
FCF Yield	1.8%	1.98%	2.01%	2.41%	2.71%	2.91%	3.49%	3.99%
Dividend per Share ²	1.48	1.6	1.72	1.84	-	2.112	2.236	2.36
Rate of return	0.71%	0.91%	0.76%	0.72%	-	0.73%	0.77%	0.81%
EPS ²	5.02	4.31	6.98	6.85	8.11	9.1	10.68	13.05
Distribution rate	29.5%	37.1%	24.6%	26.9%	-	23.2%	20.9%	18.1%
Net sales ¹	5,552	7,315	7,782	7,418	7,941	8,054	8,606	9,273
EBITDA ¹	1,451	1,626	2,011	2,057	2,324	2,479	2,758	3,102
EBIT ¹	1,011	951.4	1,427	1,364	1,620	1,777	2,025	2,356
Net income ¹	670.8	575.6	933.2	911.9	1,077	1,204	1,412	1,698
Net Debt ¹	3,645	3,814	2,929	4,707	4,173	3,502	2,616	1,261
Reference price ²	207.58	175.11	227.01	257.23	285.22	290.11	290.11	290.11
Nbr of stocks (in thousands)	1,32,705	1,32,907	1,32,873	1,32,061	1,32,131	1,30,462	-	-
Announcement Date	16/02/22	16/02/23	16/02/24	18/02/25	17/02/26	-	-	-

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.($)
VULCAN MATERIALS COMPANY	31.88x	5.15x	16.7x	0.73%	3.79TCr
CRH PLC	19.66x	2.32x	11.11x	1.34%	7.84TCr
HEIDELBERG MATERIALS AG	14.62x	1.73x	7.86x	2.07%	3.92TCr
ULTRATECH CEMENT LIMITED	43.18x	4.22x	22.38x	0.66%	3.79TCr
MARTIN MARIETTA MATERIALS, INC.	31x	5.85x	17.11x	0.56%	3.7TCr
AMRIZE AG	21.62x	2.82x	10.67x	1.01%	3.15TCr
GRASIM INDUSTRIES LIMITED	447.58x	4.9x	115.59x	0.36%	2.01TCr
CHINA JUSHI CO., LTD.	22.91x	5.99x	14.42x	1.24%	1.85TCr
CEMEX, S.A.B. DE C.V.	10.81x	1.29x	6.55x	0.84%	1.72TCr
AMBUJA CEMENTS	29.67x	2.69x	15.71x	0.48%	1.21TCr
Average	67.29x	3.70x	23.81x	0.93%	3.3TCr
Weighted average by Cap.	50.85x	3.56x	19.79x	1.04%