Valuation Vulcan Materials Company

Equities

Market Closed - Nyse Other stock markets 01:30:01 18/09/2024 am IST			5-day change	1st Jan Change
245.12 ^USD	+0.93%		+5.22%	+7.98%

22/08	Thompson Research Adjusts Price Target on Vulcan Materials to $301.50 From $289	MT
14/08	JPMorgan Adjusts Price Target on Vulcan Materials to $250 From $255	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	19,058	19,653	27,547	23,273	30,164	32,371	-	-
Change	-	3.12%	40.17%	-15.51%	29.61%	7.32%	-	-
Enterprise Value (EV) ¹	21,568	21,742	31,192	27,088	33,092	34,999	34,299	33,484
Change	-	0.81%	43.46%	-13.16%	22.17%	5.76%	-2%	-2.38%
P/E ratio	31.1x	33.8x	41.4x	40.6x	32.5x	32.2x	26.5x	24.7x
PBR	3.42x	3.26x	4.21x	3.36x	4.06x	3.98x	3.58x	3.2x
PEG	-	-6.52x	2.9x	-2.9x	0.5x	3.56x	1.2x	3.31x
Capitalization / Revenue	3.87x	4.05x	4.96x	3.18x	3.88x	4.3x	3.96x	3.74x
EV / Revenue	4.38x	4.48x	5.62x	3.7x	4.25x	4.65x	4.19x	3.87x
EV / EBITDA	17x	16.4x	21.5x	16.7x	16.5x	16.8x	14.6x	13.3x
EV / EBIT	24.6x	24.3x	30.9x	28.5x	23.2x	23.8x	19.9x	18.1x
EV / FCF	35.9x	30.7x	55.6x	50.6x	49.8x	38.8x	29.7x	33.6x
FCF Yield	2.78%	3.26%	1.8%	1.98%	2.01%	2.58%	3.37%	2.97%
Dividend per Share ²	1.24	1.36	1.48	1.6	1.72	1.835	1.926	1.972
Rate of return	0.86%	0.92%	0.71%	0.91%	0.76%	0.75%	0.79%	0.8%
EPS ²	4.63	4.39	5.02	4.31	6.98	7.612	9.245	9.934
Distribution rate	26.8%	31%	29.5%	37.1%	24.6%	24.1%	20.8%	19.8%
Net sales ¹	4,929	4,857	5,552	7,315	7,782	7,526	8,176	8,647
EBITDA ¹	1,270	1,324	1,451	1,626	2,011	2,086	2,354	2,521
EBIT ¹	877.5	895.7	1,011	951.4	1,427	1,472	1,720	1,852
Net income ¹	617.7	584.5	670.8	575.6	933.2	1,007	1,234	1,315
Net Debt ¹	2,510	2,090	3,645	3,814	2,929	2,629	1,928	1,114
Reference price ²	143.99	148.31	207.58	175.11	227.01	245.12	245.12	245.12
Nbr of stocks (in thousands)	1,32,355	1,32,511	1,32,705	1,32,907	1,32,873	1,32,060	-	-
Announcement Date	18/02/20	16/02/21	16/02/22	16/02/23	16/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VULCAN MATERIALS COMPANY	31.91x	4.61x	16.64x	+0.76%	32.07B
CRH PLC	16.39x	1.86x	9.76x	+1.58%	60.77B
ULTRATECH CEMENT LIMITED	42.11x	4.43x	23.13x	+0.54%	40.01B
MARTIN MARIETTA MATERIALS, INC.	15.53x	5.26x	16.19x	+0.54%	32.38B
GRASIM INDUSTRIES LIMITED	170.7x	6.52x	89.86x	+0.29%	22.37B
HEIDELBERG MATERIALS AG	8.54x	1.01x	4.86x	+3.46%	18.68B
AMBUJA CEMENTS	55.65x	7.45x	38.85x	+0.39%	18.42B
CEMEX, S.A.B. DE C.V.	8.2x	0.85x	4.32x	+1.66%	8.71B
SUMMIT MATERIALS, INC.	27.7x	2.13x	8.86x	-.--%	6.74B
KNIFE RIVER CORPORATION	23.66x	-	-	-.--%	4.96B
Average	40.04x	3.79x	23.61x	+0.92%	24.51B
Weighted average by Cap.	39.11x	3.88x	22.86x	+1.03%