Valuation Vulcan Materials Company

Equities

Real-time Estimate Cboe BZX Other stock markets 09:57:34 09/07/2025 pm IST			5-day change	1st Jan Change
267.25 ^USD	+0.30%		+0.59%	+3.91%

02/07	Thompson Research Adjusts Vulcan Materials Price Target to $303 From $307.03	MT
02/07	Loop Capital Adjusts Price Target on Vulcan Materials to $316 From $320, 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	35,199	-	-
Change	-	40.17%	-15.51%	29.61%	12.62%	3.62%	-	-
Enterprise Value (EV) ¹	21,742	31,192	27,088	33,092	38,677	39,400	38,578	37,182
Change	-	43.46%	-13.16%	22.17%	16.88%	1.87%	-2.08%	-3.62%
P/E ratio	33.8x	41.4x	40.6x	32.5x	37.6x	31.5x	27.2x	23.8x
PBR	3.26x	4.21x	3.36x	4.06x	4.22x	3.94x	3.54x	3.13x
PEG	-	2.9x	-2.9x	0.5x	-20.19x	1.3x	1.8x	1.7x
Capitalization / Revenue	4.05x	4.96x	3.18x	3.88x	4.58x	4.28x	4x	3.74x
EV / Revenue	4.48x	5.62x	3.7x	4.25x	5.21x	4.8x	4.39x	3.96x
EV / EBITDA	16.4x	21.5x	16.7x	16.5x	18.8x	15.9x	14.1x	12.4x
EV / EBIT	24.3x	30.9x	28.5x	23.2x	28.3x	23.2x	20.1x	17.2x
EV / FCF	30.7x	55.6x	50.6x	49.8x	41.4x	34.3x	30.4x	26.2x
FCF Yield	3.26%	1.8%	1.98%	2.01%	2.41%	2.91%	3.29%	3.82%
Dividend per Share ²	1.36	1.48	1.6	1.72	1.84	1.995	2.087	2.158
Rate of return	0.92%	0.71%	0.91%	0.76%	0.72%	0.75%	0.78%	0.81%
EPS ²	4.39	5.02	4.31	6.98	6.85	8.465	9.78	11.19
Distribution rate	31%	29.5%	37.1%	24.6%	26.9%	23.6%	21.3%	19.3%
Net sales ¹	4,857	5,552	7,315	7,782	7,418	8,216	8,792	9,401
EBITDA ¹	1,324	1,451	1,626	2,011	2,057	2,477	2,727	2,993
EBIT ¹	895.7	1,011	951.4	1,427	1,364	1,700	1,923	2,159
Net income ¹	584.5	670.8	575.6	933.2	911.9	1,127	1,298	1,486
Net Debt ¹	2,090	3,645	3,814	2,929	4,707	4,201	3,379	1,983
Reference price ²	148.31	207.58	175.11	227.01	257.23	266.45	266.45	266.45
Nbr of stocks (in thousands)	1,32,511	1,32,705	1,32,907	1,32,873	1,32,061	1,32,104	-	-
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	31.48x	4.79x	15.91x	0.75%	3.52TCr
CRH PLC	16.76x	1.98x	9.94x	1.56%	6.37TCr
ULTRATECH CEMENT LIMITED	40.6x	4.3x	21.41x	0.62%	4.27TCr
HEIDELBERG MATERIALS AG	16.08x	1.83x	8.49x	1.85%	4.18TCr
MARTIN MARIETTA MATERIALS, INC.	29.61x	5.41x	16.75x	0.57%	3.37TCr
GRASIM INDUSTRIES LIMITED	377.52x	6.32x	152.62x	0.27%	2.23TCr
AMBUJA CEMENTS	36.7x	3.23x	16.98x	0.43%	1.7TCr
CEMEX, S.A.B. DE C.V.	8.94x	1.01x	5.4x	1.4%	1.08TCr
ROCKWOOL A/S	18.06x	1.95x	8.3x	2.14%	950.56Cr
Average	63.97x	3.42x	28.42x	1.06%	3.07TCr
Weighted average by Cap.	53.82x	3.48x	24.78x	1.07%