Valuation Vulcan Materials Company

Equities

Market Closed - Nyse Other stock markets 02:30:02 06/12/2025 am IST			5-day change	1st Jan Change
294.87 ^USD	+0.42%		-0.07%	+14.63%

05/12	BNP Paribas Exane Adjusts Price Target on Vulcan Materials to $325 From $300, Maintains Neutral Rating	MT
04/11	DA Davidson Adjusts Price Target on Vulcan Materials to $330 From $315, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,653	27,547	23,273	30,164	33,970	38,800	-	-
Change	-	40.17%	-15.51%	29.61%	12.62%	14.22%	-	-
Enterprise Value (EV) ¹	21,742	31,192	27,088	33,092	38,677	42,906	41,994	40,883
Change	-	43.46%	-13.16%	22.17%	16.88%	10.94%	-2.13%	-2.64%
P/E ratio	33.8x	41.4x	40.6x	32.5x	37.6x	35.1x	30.1x	26x
PBR	3.26x	4.21x	3.36x	4.06x	4.22x	4.35x	3.91x	3.5x
PEG	-	2.9x	-2.9x	0.5x	-20.19x	1.6x	1.8x	1.7x
Capitalization / Revenue	4.05x	4.96x	3.18x	3.88x	4.58x	4.85x	4.59x	4.33x
EV / Revenue	4.48x	5.62x	3.7x	4.25x	5.21x	5.37x	4.97x	4.57x
EV / EBITDA	16.4x	21.5x	16.7x	16.5x	18.8x	17.8x	15.8x	14.1x
EV / EBIT	24.3x	30.9x	28.5x	23.2x	28.3x	25.8x	22.3x	19.3x
EV / FCF	30.7x	55.6x	50.6x	49.8x	41.4x	37.2x	30.9x	26.4x
FCF Yield	3.26%	1.8%	1.98%	2.01%	2.41%	2.68%	3.23%	3.78%
Dividend per Share ²	1.36	1.48	1.6	1.72	1.84	1.971	2.083	2.146
Rate of return	0.92%	0.71%	0.91%	0.76%	0.72%	0.67%	0.71%	0.73%
EPS ²	4.39	5.02	4.31	6.98	6.85	8.364	9.767	11.27
Distribution rate	31%	29.5%	37.1%	24.6%	26.9%	23.6%	21.3%	19%
Net sales ¹	4,857	5,552	7,315	7,782	7,418	7,994	8,450	8,951
EBITDA ¹	1,324	1,451	1,626	2,011	2,057	2,414	2,656	2,908
EBIT ¹	895.7	1,011	951.4	1,427	1,364	1,660	1,881	2,118
Net income ¹	584.5	670.8	575.6	933.2	911.9	1,109	1,290	1,485
Net Debt ¹	2,090	3,645	3,814	2,929	4,707	4,106	3,193	2,083
Reference price ²	148.31	207.58	175.11	227.01	257.23	293.65	293.65	293.65
Nbr of stocks (in thousands)	1,32,511	1,32,705	1,32,907	1,32,873	1,32,061	1,32,131	-	-
Announcement Date	16/02/21	16/02/22	16/02/23	16/02/24	18/02/25	-	-	-

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	35.11x	5.37x	17.77x	0.67%	3.88TCr
CRH PLC	21.58x	2.5x	12.31x	1.23%	8.11TCr
HEIDELBERG MATERIALS AG	17.8x	1.99x	9.25x	1.65%	4.48TCr
ULTRATECH CEMENT LIMITED	40.25x	4.09x	21.03x	0.69%	3.8TCr
MARTIN MARIETTA MATERIALS, INC.	32.63x	6.2x	18.51x	0.52%	3.73TCr
GRASIM INDUSTRIES LIMITED	398.37x	4.97x	116.47x	0.37%	2.06TCr
CEMEX, S.A.B. DE C.V.	9.39x	1.34x	7x	0.91%	1.59TCr
AMBUJA CEMENTS	31.57x	3.05x	15.69x	0.4%	1.48TCr
CHINA JUSHI CO., LTD.	18.61x	3.75x	10.89x	2.03%	872.93Cr
Average	67.26x	3.70x	25.44x	0.94%	3.33TCr
Weighted average by Cap.	52.17x	3.63x	21.44x	0.97%